{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Contents","Status Report Tables","Portfolio Results","ErrorCheck","Measure Inputs","Program Inputs","Portfolio Inputs","2016","Plan Data","Budget","Program App Details Report"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":9,"defined_names":103,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":13,"n_cols":21,"rows_kept":13,"cut":false,"hidden":false,"merged":[[2,1,4,1],[5,1,7,1],[8,1,11,1]]}
[]
[null,"Section","Worksheet","Description"]
[null,"Results",{"$f":"HYPERLINK(\"#'\"&U3&\"'!a1\",U3)","v":"Portfolio Results"},"Total budget, savings, and TRC ratio by program and portfolio.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Results'!$A$1","v":"Portfolio Results"}]
[null,null,{"$error":"#REF!"},"Measure savings, participation, detailed budget, and full cost-effectiveness results by program.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$error":"#REF!"},"End use total savings, incremental cost and savings by sector.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Inputs","Measure Inputs","Measure-level savings, lifetimes, incremental costs, and incentives.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Measure Inputs'!$B$2","v":"Measure Inputs"}]
[null,null,"Program Inputs","Detailed budget allocation by line item.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Program Inputs'!$A$1","v":"Program Inputs"}]
[null,null,"Portfolio Inputs","Avoided costs, discount rates, line losses, retail rates.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Inputs'!$A$1","v":"Portfolio Inputs"}]
[null,"Analysis",2016,"Benefit-cost analysis for program year 1.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016'!$E$2","v":2016}]
[null,null,{"$error":"#REF!"},"Benefit-cost analysis for program year 2.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$error":"#REF!"},"Benefit-cost analysis for program year 3.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$error":"#REF!"},"Benefit-cost analysis for all program years.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Status Report Tables","Status Report Tables","Tables for status report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Status Report Tables'!H1","v":"Status Report Tables"}]

{"sheet":"Status Report Tables","index":1,"n_rows":269,"n_cols":15,"rows_kept":269,"cut":false,"hidden":false,"merged":[[17,9,17,12],[25,9,25,12]]}
["Key","Sector","Program","End Use","Measure","Version",null,{"$f":"IFERROR(VALUE(MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255)),MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":"Status Report Tables"},null,{"$f":"HYPERLINK(\"#'Contents'!a1\",\"Return to Contents\")","v":"Return to Contents"}]
[{"$f":"B2&\"_\"&C2&\"_\"&D2&\"_\"&E2&\"_\"&F2","v":"____"}]
[]
[null,null,null,null,null,null,null,"Executive Summary"]
[]
[null,null,null,null,null,null,null,null,"Budget by Sector"]
[]
[null,null,null,null,null,null,null,null,null,"Sector","Goal","Actual","% Goal Achieved"]
[null,"Residential",null,null,null,null,null,null,null,"Residential",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$B$5:$B$15,$B9)","v":246642.42749999999},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$B$5:$B$15,$B9)","v":157186.51999999999},{"$f":"IFERROR(L9/K9,0)","v":0.63730527465717546}]
[null,"Commercial",null,null,null,null,null,null,null,"Non-Residential",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$B$5:$B$15,$B10)","v":518660.83500000002},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$B$5:$B$15,B10)","v":494857.72000000003},0.95410658874985232]
[null,null,null,null,null,null,null,null,null,"Cross Marketing & Training",{"$f":"'Program Inputs'!AS14","v":39645.700000000004},{"$f":"'Program Inputs'!AI14","v":107681.59000000003},2.7160975843534105]
[null,null,null,null,null,null,null,null,null,"General Administration",{"$f":"'Program Inputs'!AS15","v":0},{"$f":"'Program Inputs'!AI15","v":66144.050000000017},0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K9:K12)","v":804948.96249999991},{"$f":"SUM(L9:L12)","v":825869.88000000012},1.0259903651966011]
[]
[null,null,null,null,null,null,null,null,"Budget by Program"]
[]
[null,null,null,null,null,null,null,null,null,"Sector","Goal","Actual","% Goal Achieved"]
[null,null,null,null,null,null,null,null,null,"Residential Programs"]
[null,null,null,null,null,null,null,null,null,"Residential Lighting",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J19)","v":31635.45},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,$J19)","v":29786.28},{"$f":"IFERROR(L19/K19,0)","v":0.94154753607108477}]
[null,null,null,null,null,null,null,null,null,"Residential Appliance Recycling",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J20)","v":23999.0625},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,J20)","v":12748.210000000001},0.53119616651692125]
[null,null,null,null,null,null,null,null,null,"Residential HVAC",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J21)","v":57660.54},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,J21)","v":21291.75},0.36926032950784021]
[null,null,null,null,null,null,null,null,null,"Whole House Efficiency",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J22)","v":32287.5},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,J22)","v":9043.6200000000008},0.28009663182346112]
[null,null,null,null,null,null,null,null,null,"Residential Audit",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J23)","v":25263},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,J23)","v":6424.8399999999992},0.25431817282191344]
[null,null,null,null,null,null,null,null,null,"School-Based Energy Education",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J24)","v":66150},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,J24)","v":69731.040000000008},1.0541351473922904]
[null,null,null,null,null,null,null,null,null,"Weatherization",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J25)","v":9646.875},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,J25)","v":8160.7800000000007},0.84595063168124396]
[null,null,null,null,null,null,null,null,null,"C&I Programs"]
[null,null,null,null,null,null,null,null,null,"Commercial Prescriptive Rebate",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J27)","v":242914.56},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,J27)","v":295246.82},1.2154348426047414]
[null,null,null,null,null,null,null,null,null,"Commercial Custom Rebate",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J28)","v":275746.27500000002},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,J28)","v":199610.90000000002},0.72389336900380619]
[null,null,null,null,null,null,null,null,null,"Cross Marketing and Training",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J29)","v":39645.700000000004},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,J29)","v":107681.59000000003},2.7160975843534105]
[null,null,null,null,null,null,null,null,null,"General Administration",{"$f":"SUMIFS('Program Inputs'!$AS$5:$AS$15,'Program Inputs'!$C$5:$C$15,$J30)","v":0},{"$f":"SUMIFS('Program Inputs'!$AI$5:$AI$15,'Program Inputs'!$C$5:$C$15,J30)","v":66144.050000000017},0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K19:K30)","v":804948.96249999991},{"$f":"SUM(L19:L30)","v":825869.88000000012},1.0259903651966011]
[]
[null,null,null,null,null,null,null,null,"Energy Impacts by Sector"]
[]
[null,null,null,null,null,null,null,null,null,"Sector","Goal","Actual","% Goal Achieved"]
[null,"Residential",null,null,null,null,null,null,null,"Residential",{"$f":"SUMIFS('Program Inputs'!$AT$5:$AT$15,'Program Inputs'!$B$5:$B$15,B36)","v":1115044.0954642682},{"$f":"'Portfolio Results'!H13","v":1084418.586714},{"$f":"IFERROR(L36/K36,0)","v":0.9725342622100368}]
[null,"Commercial",null,null,null,null,null,null,null,"Non-Residential",{"$f":"SUMIFS('Program Inputs'!$AT$5:$AT$15,'Program Inputs'!$B$5:$B$15,B37)","v":4683169.7292383751},{"$f":"'Portfolio Results'!H16","v":4480341.2439999981},0.95668991367704215]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K36:K37)","v":5798213.8247026429},{"$f":"'Portfolio Results'!H17","v":5564759.8307139985},0.95973691191000243]
[]
[null,null,null,null,null,null,null,null,"Energy Impacts by Program"]
[]
[null,null,null,null,null,null,null,null,null,"Sector","Goal","Actual","% Goal Achieved"]
[null,null,null,null,null,null,null,null,null,"Residential Lighting",{"$f":"'Program Inputs'!AT5","v":152003.5},{"$f":"'Portfolio Results'!H6","v":103729.97099999993},{"$f":"IFERROR(L43/K43,0)","v":0.6824183061574236}]
[null,null,null,null,null,null,null,null,null,"Residential Appliance Recycling",{"$f":"'Program Inputs'!AT6","v":81399.899999999994},{"$f":"'Portfolio Results'!H7","v":95939},1.1786132415396089]
[null,null,null,null,null,null,null,null,null,"Residential HVAC",{"$f":"'Program Inputs'!AT7","v":193823.81275965981},{"$f":"'Portfolio Results'!H8","v":169564.61571400001},0.87483892355506887]
[null,null,null,null,null,null,null,null,null,"Whole House Efficiency",{"$f":"'Program Inputs'!AT8","v":90540.200137585081},{"$f":"'Portfolio Results'!H9","v":15725},0.17367975745695566]
[null,null,null,null,null,null,null,null,null,"Residential Audit",{"$f":"'Program Inputs'!AT9","v":79399.544077264174},{"$f":"'Portfolio Results'!H10","v":127490},1.6056767262534746]
[null,null,null,null,null,null,null,null,null,"School-Based Energy Education",{"$f":"'Program Inputs'!AT10","v":476397.26446358504},{"$f":"'Portfolio Results'!H11","v":539920},1.1333398410839752]
[null,null,null,null,null,null,null,null,null,"Weatherization",{"$f":"'Program Inputs'!AT11","v":41479.874026174155},{"$f":"'Portfolio Results'!H12","v":32050},0.77266387018861671]
[null,null,null,null,null,null,null,null,null,"Commercial Prescriptive Rebate",{"$f":"'Program Inputs'!AT12","v":2740189.5192383756},{"$f":"'Portfolio Results'!H14","v":2940068.5039999983},1.0729434892580636]
[null,null,null,null,null,null,null,null,null,"Commercial Custom Rebate",{"$f":"'Program Inputs'!AT13","v":1942980.2099999997},{"$f":"'Portfolio Results'!H15","v":1540272.74},0.79273722504873079]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K43:K51)","v":5798213.8247026438},{"$f":"SUM(L43:L51)","v":5564759.8307139985},0.95973691191000221]
[]
[null,null,null,null,null,null,null,null,"Demand Impacts by Sector"]
[]
[null,null,null,null,null,null,null,null,null,"Sector","Goal","Actual","% Goal Achieved"]
[null,"Residential",null,null,null,null,null,null,null,"Residential",{"$f":"SUMIFS('Program Inputs'!$AU$5:$AU$15,'Program Inputs'!$B$5:$B$15,B57)","v":181.11180556953141},{"$f":"'Portfolio Results'!I13","v":132.23458000000002},{"$f":"IFERROR(L57/K57,0)","v":0.73012678319985758}]
[null,"Commercial",null,null,null,null,null,null,null,"Non-Residential",{"$f":"SUMIFS('Program Inputs'!$AU$5:$AU$15,'Program Inputs'!$B$5:$B$15,B58)","v":1065.5374382529617},{"$f":"'Portfolio Results'!I16","v":1073.3775889999997},1.0073579308108522]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K57:K58)","v":1246.6492438224932},{"$f":"SUM(L57:L58)","v":1205.6121689999998},0.96708210025727448]
[]
[null,null,null,null,null,null,null,null,"Demand Impacts by Program"]
[]
[null,null,null,null,null,null,null,null,null,"Sector","Goal","Actual","% Goal Achieved"]
[null,null,null,null,null,null,null,null,null,"Residential Lighting",{"$f":"'Program Inputs'!AU5","v":17.889344368074063},{"$f":"'Portfolio Results'!I6","v":12.209799999999996},{"$f":"IFERROR(L64/K64,0)","v":0.68251802574665754}]
[null,null,null,null,null,null,null,null,null,"Residential Appliance Recycling",{"$f":"'Program Inputs'!AU6","v":9.3732230123625229},{"$f":"'Portfolio Results'!I7","v":10.941000000000006},1.167261248939635]
[null,null,null,null,null,null,null,null,null,"Residential HVAC",{"$f":"'Program Inputs'!AU7","v":68.919252126499742},{"$f":"'Portfolio Results'!I8","v":32.310780000000001},0.4688208157090023]
[null,null,null,null,null,null,null,null,null,"Whole House Efficiency",{"$f":"'Program Inputs'!AU8","v":23.030414738130393},{"$f":"'Portfolio Results'!I9","v":3.9779999999999998},0.17272810955565682]
[null,null,null,null,null,null,null,null,null,"Residential Audit",{"$f":"'Program Inputs'!AU9","v":8.0018171584689668},{"$f":"'Portfolio Results'!I10","v":13.42},1.6771190511141003]
[null,null,null,null,null,null,null,null,null,"School-Based Energy Education",{"$f":"'Program Inputs'!AU10","v":48.010902950813801},{"$f":"'Portfolio Results'!I11","v":54.400000000000013},1.1330759610110168]
[null,null,null,null,null,null,null,null,null,"Weatherization",{"$f":"'Program Inputs'!AU11","v":5.8868512151819195},{"$f":"'Portfolio Results'!I12","v":4.9749999999999979},0.84510374360569895]
[null,null,null,null,null,null,null,null,null,"Commercial Prescriptive Rebate",{"$f":"'Program Inputs'!AU12","v":583.55293825296167},{"$f":"'Portfolio Results'!I14","v":700.22858899999983},1.1999401307040647]
[null,null,null,null,null,null,null,null,null,"Commercial Custom Rebate",{"$f":"'Program Inputs'!AU13","v":481.98449999999997},{"$f":"'Portfolio Results'!I15","v":373.149},0.77419294603872124]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K64:K72)","v":1246.649243822493},{"$f":"SUM(L64:L72)","v":1205.612169},0.96708210025727481]
[]
[null,null,null,null,null,null,null,null,"Cost-effectiveness Results"]
[]
[null,null,null,null,null,null,null,null,null,"Sector","TRC","UCT","SCT","PCT","RIM"]
[null,null,null,null,null,null,null,null,null,"Residential",{"$f":"INDEX('2016'!$AG8:$AK8,MATCH(K$77,'2016'!$AG$5:$AK$5,0))","v":1.5176828285896609},{"$f":"INDEX('2016'!$AG8:$AK8,MATCH(L$77,'2016'!$AG$5:$AK$5,0))","v":1.9620516816022355},{"$f":"INDEX('2016'!$AG8:$AK8,MATCH(M$77,'2016'!$AG$5:$AK$5,0))","v":1.8803069864003292},{"$f":"INDEX('2016'!$AG8:$AK8,MATCH(N$77,'2016'!$AG$5:$AK$5,0))","v":11.085879355583685},{"$f":"INDEX('2016'!$AG8:$AK8,MATCH(O$77,'2016'!$AG$5:$AK$5,0))","v":0.29079676389759107}]
[null,null,null,null,null,null,null,null,null,"Non-Residential",{"$f":"INDEX('2016'!$AG9:$AK9,MATCH(K$77,'2016'!$AG$5:$AK$5,0))","v":1.3393643428953734},{"$f":"INDEX('2016'!$AG9:$AK9,MATCH(L$77,'2016'!$AG$5:$AK$5,0))","v":3.1830763055843176},{"$f":"INDEX('2016'!$AG9:$AK9,MATCH(M$77,'2016'!$AG$5:$AK$5,0))","v":1.6456986642060407},{"$f":"INDEX('2016'!$AG9:$AK9,MATCH(N$77,'2016'!$AG$5:$AK$5,0))","v":3.4817507571463748},{"$f":"INDEX('2016'!$AG9:$AK9,MATCH(O$77,'2016'!$AG$5:$AK$5,0))","v":0.39837151231779894}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"INDEX('2016'!$AG6:$AK6,MATCH(K$77,'2016'!$AG$5:$AK$5,0))","v":1.2127912661831601},{"$f":"INDEX('2016'!$AG6:$AK6,MATCH(L$77,'2016'!$AG$5:$AK$5,0))","v":2.2807200076829077},{"$f":"INDEX('2016'!$AG6:$AK6,MATCH(M$77,'2016'!$AG$5:$AK$5,0))","v":1.4922050465329004},{"$f":"INDEX('2016'!$AG6:$AK6,MATCH(N$77,'2016'!$AG$5:$AK$5,0))","v":4.0184586905693651},{"$f":"INDEX('2016'!$AG6:$AK6,MATCH(O$77,'2016'!$AG$5:$AK$5,0))","v":0.36303565962250556}]
[]
[null,null,null,null,null,null,null,"Residential Lighting"]
[]
[null,null,null,null,null,null,null,null,"Summary"]
[]
[null,null,null,null,null,null,null,null,null,null,"Goal","Actual","% Goal Achieved"]
[null,null,null,null,null,null,null,null,null,"Participation"]
[{"$f":"B88&\"_\"&C88&\"_\"&D88&\"_\"&E88&\"_\"&F88","v":"Residential_Residential Lighting_Lighting_LED_Actual"},"Residential","Residential Lighting","Lighting","LED","Actual",null,null,null,{"$f":"E88","v":"LED"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A88,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":3000},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A88,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":3029},{"$f":"IFERROR(L88/K88,0)","v":1.0096666666666667}]
["Residential_Residential Lighting_Lighting_ENERGY STAR LED Fixture_Actual","Residential","Residential Lighting","Lighting","ENERGY STAR LED Fixture","Actual",null,null,null,{"$f":"E89","v":"ENERGY STAR LED Fixture"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A89,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":500},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A89,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":168},0.33600000000000002]
["Residential_Residential Lighting_Electronics_Advanced Power Strip_Actual","Residential","Residential Lighting","Electronics","Advanced Power Strip","Actual",null,null,null,{"$f":"E90","v":"Advanced Power Strip"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A90,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":10},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A90,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":0},0]
[{"$f":"B91&\"_\"&C91&\"_\"&D91&\"_\"&E91&\"_\"&F91","v":"Residential_Residential Lighting_Appliance_Refrigerator_Actual"},"Residential","Residential Lighting","Appliance","Refrigerator","Actual",null,null,null,{"$f":"E91","v":"Refrigerator"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A91,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A91,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":31},{"$f":"IFERROR(L91/K91,0)","v":0}]
["Residential_Residential Lighting_All_All_Actual","Residential","Residential Lighting","All","All","Actual",null,null,null,"Expenditures",{"$f":"INDEX('Program Inputs'!$AS$5:$AS$15,MATCH(B92&\"_\"&C92&\"_\"&F92,'Program Inputs'!$A$5:$A$15,0))","v":31635.45},{"$f":"INDEX(OFFSET('2016'!$AE$11,,,TotalPrograms),MATCH($A92,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":29786.28},0.94154753607108477]
[{"$f":"B93&\"_\"&C93&\"_\"&D93&\"_\"&E93&\"_\"&F93","v":"Residential_Residential Lighting_All_All_Actual"},"Residential","Residential Lighting","All","All","Actual",null,null,null,"Energy Impacts (kWh)",{"$f":"INDEX('Program Inputs'!$AT$5:$AT$15,MATCH(B93&\"_\"&C93&\"_\"&F93,'Program Inputs'!$A$5:$A$15,0))","v":152003.5},{"$f":"INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($A93,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":103729.97099999993},0.6824183061574236]
[{"$f":"B94&\"_\"&C94&\"_\"&D94&\"_\"&E94&\"_\"&F94","v":"Residential_Residential Lighting_All_All_Actual"},"Residential","Residential Lighting","All","All","Actual",null,null,null,"Demand Impacts (kW)",{"$f":"INDEX('Program Inputs'!$AU$5:$AU$15,MATCH(B94&\"_\"&C94&\"_\"&F94,'Program Inputs'!$A$5:$A$15,0))","v":17.889344368074063},{"$f":"INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($A94,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":12.209799999999996},0.68251802574665754]
[]
[null,null,null,null,null,null,null,null,"Cost-Effectiveness"]
[]
[null,null,null,null,null,null,null,null,null,"Test","Ratio"]
[{"$f":"B99&\"_\"&C99&\"_\"&D99&\"_\"&E99&\"_\"&F99","v":"Residential_Residential Lighting_All_All_Actual"},"Residential","Residential Lighting","All","All","Actual",null,null,null,"TRC",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A99,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J99,'2016'!$AG$5:$AK$5,0))","v":0.77166063201124857}]
["Residential_Residential Lighting_All_All_Actual",{"$f":"B99","v":"Residential"},{"$f":"C99","v":"Residential Lighting"},"All","All","Actual",null,null,null,"UCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A100,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J100,'2016'!$AG$5:$AK$5,0))","v":1.1690478731495251}]
["Residential_Residential Lighting_All_All_Actual",{"$f":"B100","v":"Residential"},{"$f":"C100","v":"Residential Lighting"},{"$f":"D100","v":"All"},{"$f":"E100","v":"All"},{"$f":"F100","v":"Actual"},null,null,null,"SCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A101,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J101,'2016'!$AG$5:$AK$5,0))","v":0.95675651919797777}]
["Residential_Residential Lighting_All_All_Actual","Residential","Residential Lighting","All","All","Actual",null,null,null,"PCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A102,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J102,'2016'!$AG$5:$AK$5,0))","v":3.9259472481161004}]
["Residential_Residential Lighting_All_All_Actual","Residential","Residential Lighting","All","All","Actual",null,null,null,"RIM",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A103,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J103,'2016'!$AG$5:$AK$5,0))","v":0.26310973513534419}]
[]
[null,null,null,null,null,null,null,"Residential Appliance Recycling Program"]
[]
[null,null,null,null,null,null,null,null,"Summary"]
[]
[null,null,null,null,null,null,null,null,null,null,"Goal","Actual","% Goal Achieved"]
[null,null,null,null,null,null,null,null,null,"Participation"]
[{"$f":"B111&\"_\"&C111&\"_\"&D111&\"_\"&E111&\"_\"&F111","v":"Residential_Residential Appliance Recycling_Appliance_Refrigerator Recycle_Actual"},"Residential","Residential Appliance Recycling","Appliance","Refrigerator Recycle","Actual",null,null,null,{"$f":"E111","v":"Refrigerator Recycle"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A111,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":40},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A111,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":71},{"$f":"IFERROR(L111/K111,0)","v":1.7749999999999999}]
["Residential_Residential Appliance Recycling_Appliance_Freezer Recycle_Actual","Residential","Residential Appliance Recycling","Appliance","Freezer Recycle","Actual",null,null,null,{"$f":"E112","v":"Freezer Recycle"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A112,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":25},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A112,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":4},{"$f":"IFERROR(L112/K112,0)","v":0.16}]
["Residential_Residential Appliance Recycling_All_All_Actual","Residential","Residential Appliance Recycling","All","All","Actual",null,null,null,"Expenditures",{"$f":"INDEX('Program Inputs'!$AS$5:$AS$15,MATCH(B113&\"_\"&C113&\"_\"&F113,'Program Inputs'!$A$5:$A$15,0))","v":23999.0625},{"$f":"INDEX(OFFSET('2016'!$AE$11,,,TotalPrograms),MATCH($A113,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":12748.210000000001},{"$f":"IFERROR(L113/K113,0)","v":0.53119616651692125}]
["Residential_Residential Appliance Recycling_All_All_Actual","Residential","Residential Appliance Recycling","All","All","Actual",null,null,null,"Energy Impacts (kWh)",{"$f":"INDEX('Program Inputs'!$AT$5:$AT$15,MATCH(B114&\"_\"&C114&\"_\"&F114,'Program Inputs'!$A$5:$A$15,0))","v":81399.899999999994},{"$f":"INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($A114,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":95939},1.1786132415396089]
["Residential_Residential Appliance Recycling_All_All_Actual","Residential","Residential Appliance Recycling","All","All","Actual",null,null,null,"Demand Impacts (kW)",{"$f":"INDEX('Program Inputs'!$AU$5:$AU$15,MATCH(B115&\"_\"&C115&\"_\"&F115,'Program Inputs'!$A$5:$A$15,0))","v":9.3732230123625229},{"$f":"INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($A115,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":10.941000000000006},1.167261248939635]
[]
[null,null,null,null,null,null,null,null,"Cost-Effectiveness"]
[]
[null,null,null,null,null,null,null,null,null,"Test","Ratio"]
[{"$f":"B120&\"_\"&C120&\"_\"&D120&\"_\"&E120&\"_\"&F120","v":"Residential_Residential Appliance Recycling_All_All_Actual"},{"$f":"B115","v":"Residential"},"Residential Appliance Recycling","All","All",{"$f":"F115","v":"Actual"},null,null,null,"TRC",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A120,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J120,'2016'!$AG$5:$AK$5,0))","v":1.7070350616402026}]
["Residential_Residential Appliance Recycling_All_All_Actual",{"$f":"B120","v":"Residential"},{"$f":"C120","v":"Residential Appliance Recycling"},{"$f":"D120","v":"All"},{"$f":"E120","v":"All"},{"$f":"F120","v":"Actual"},null,null,null,"UCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A121,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J121,'2016'!$AG$5:$AK$5,0))","v":2.1388751453687931}]
["Residential_Residential Appliance Recycling_All_All_Actual",{"$f":"B121","v":"Residential"},"Residential Appliance Recycling","All","All","Actual",null,null,null,"SCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A122,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J122,'2016'!$AG$5:$AK$5,0))","v":2.1219764031301014}]
["Residential_Residential Appliance Recycling_All_All_Actual","Residential","Residential Appliance Recycling","All","All","Actual",null,null,null,"PCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A123,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J123,'2016'!$AG$5:$AK$5,0))","v":12.066623836522004}]
["Residential_Residential Appliance Recycling_All_All_Actual","Residential","Residential Appliance Recycling","All","All","Actual",null,null,null,"RIM",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A124,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J124,'2016'!$AG$5:$AK$5,0))","v":0.29267901945358027}]
[]
[null,null,null,null,null,null,null,"Residential HVAC"]
[]
[null,null,null,null,null,null,null,null,"Participation"]
[]
[null,null,null,null,null,null,null,null,null,null,"Goal","Actual","% Goal Achieved"]
[null,null,null,null,null,null,null,null,null,"Participation"]
[{"$f":"B132&\"_\"&C132&\"_\"&D132&\"_\"&E132&\"_\"&F132","v":"Residential_Residential HVAC_HVAC_Air Source Heat Pump_Actual"},"Residential","Residential HVAC","HVAC","Air Source Heat Pump","Actual",null,null,null,{"$f":"E132","v":"Air Source Heat Pump"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A132,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":50},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A132,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":13},{"$f":"IFERROR(L132/K132,0)","v":0.26}]
["Residential_Residential HVAC_HVAC_Air Source Heat Pump, Early Retirement_Actual","Residential","Residential HVAC","HVAC","Air Source Heat Pump, Early Retirement","Actual",null,null,null,"Air Source Heat Pump, Early Retirement",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A133,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":5},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A133,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":3},0.6]
["Residential_Residential HVAC_HVAC_Air Source Heat Pump, Replace Furnace_Actual","Residential","Residential HVAC","HVAC","Air Source Heat Pump, Replace Furnace","Actual",null,null,null,"Air Source Heat Pump, Replace Furnace",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A134,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":3},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A134,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":4},1.3333333333333333]
["Residential_Residential HVAC_HVAC_Ductless Minisplit HP_Actual","Residential","Residential HVAC","HVAC","Ductless Minisplit HP","Actual",null,null,null,"Ductless Minisplit HP",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A135,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":5},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A135,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":8},1.6]
["Residential_Residential HVAC_DHW_Heat Pump Water Heater_Actual","Residential","Residential HVAC","DHW","Heat Pump Water Heater","Actual",null,null,null,{"$f":"E136","v":"Heat Pump Water Heater"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A136,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":12},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A136,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":4},{"$f":"IFERROR(L136/K136,0)","v":0.33333333333333331}]
["Residential_Residential HVAC_DHW_Electric Water Heater EF ≥ 0.95_Actual","Residential","Residential HVAC","DHW","Electric Water Heater EF ≥ 0.95","Actual",null,null,null,"Electric Water Heater EF ≥ 0.95",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A137,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":10},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A137,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":52},5.2]
["Residential_Residential HVAC_DHW_Electric Water Heater EF 0.95_Actual","Residential","Residential HVAC","DHW","Electric Water Heater EF 0.95","Actual",null,null,null,"Electric Water Heater EF 0.95",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A138,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":10},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A138,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":11},1.1000000000000001]
[{"$f":"B139&\"_\"&C139&\"_\"&D139&\"_\"&E139&\"_\"&F139","v":"Residential_Residential HVAC_HVAC_Geothermal Heat Pump_Actual"},"Residential","Residential HVAC","HVAC","Geothermal Heat Pump","Actual",null,null,null,{"$f":"E139","v":"Geothermal Heat Pump"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A139,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":12},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A139,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":3},{"$f":"IFERROR(L139/K139,0)","v":0.25}]
["Residential_Residential HVAC_HVAC_Geothermal Heat Pump, Early Retirement_Actual","Residential","Residential HVAC","HVAC","Geothermal Heat Pump, Early Retirement","Actual",null,null,null,"Geothermal Heat Pump, Early Retirement",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A140,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":5},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A140,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1},0.2]
["Residential_Residential HVAC_All_All_Actual",{"$f":"B138","v":"Residential"},{"$f":"C138","v":"Residential HVAC"},"All","All","Actual",null,null,null,"Expenditures",{"$f":"INDEX('Program Inputs'!$AS$5:$AS$15,MATCH(B141&\"_\"&C141&\"_\"&F141,'Program Inputs'!$A$5:$A$15,0))","v":57660.54},{"$f":"INDEX(OFFSET('2016'!$AE$11,,,TotalPrograms),MATCH($A141,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":21291.75},{"$f":"IFERROR(L141/K141,0)","v":0.36926032950784021}]
["Residential_Residential HVAC_All_All_Actual",{"$f":"B141","v":"Residential"},{"$f":"C141","v":"Residential HVAC"},{"$f":"D141","v":"All"},{"$f":"E141","v":"All"},"Actual",null,null,null,"Energy Impacts (kWh)",{"$f":"INDEX('Program Inputs'!$AT$5:$AT$15,MATCH(B142&\"_\"&C142&\"_\"&F142,'Program Inputs'!$A$5:$A$15,0))","v":193823.81275965981},{"$f":"INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($A142,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":169564.61571400001},0.87483892355506887]
["Residential_Residential HVAC_All_All_Actual",{"$f":"B142","v":"Residential"},"Residential HVAC","All","All","Actual",null,null,null,"Demand Impacts (kW)",{"$f":"INDEX('Program Inputs'!$AU$5:$AU$15,MATCH(B143&\"_\"&C143&\"_\"&F143,'Program Inputs'!$A$5:$A$15,0))","v":68.919252126499742},{"$f":"INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($A143,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":32.310780000000001},0.4688208157090023]
[]
[null,null,null,null,null,null,null,null,"Cost-Effectiveness"]
[]
[null,null,null,null,null,null,null,null,null,"Test","Ratio"]
[{"$f":"B148&\"_\"&C148&\"_\"&D148&\"_\"&E148&\"_\"&F148","v":"Residential_Residential HVAC_All_All_Actual"},{"$f":"B143","v":"Residential"},{"$f":"C143","v":"Residential HVAC"},{"$f":"D143","v":"All"},{"$f":"E143","v":"All"},{"$f":"F143","v":"Actual"},null,null,null,"TRC",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A148,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J148,'2016'!$AG$5:$AK$5,0))","v":1.6269791904631583}]
["Residential_Residential HVAC_All_All_Actual",{"$f":"B148","v":"Residential"},{"$f":"C148","v":"Residential HVAC"},{"$f":"D148","v":"All"},{"$f":"E148","v":"All"},{"$f":"F148","v":"Actual"},null,null,null,"UCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A149,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J149,'2016'!$AG$5:$AK$5,0))","v":3.725225799253725}]
["Residential_Residential HVAC_All_All_Actual",{"$f":"B149","v":"Residential"},"Residential HVAC","All","All","Actual",null,null,null,"SCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A150,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J150,'2016'!$AG$5:$AK$5,0))","v":1.9933034866784189}]
["Residential_Residential HVAC_All_All_Actual","Residential","Residential HVAC","All","All","Actual",null,null,null,"PCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A151,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J151,'2016'!$AG$5:$AK$5,0))","v":5.15074754863954}]
["Residential_Residential HVAC_All_All_Actual","Residential","Residential HVAC","All","All","Actual",null,null,null,"RIM",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A152,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J152,'2016'!$AG$5:$AK$5,0))","v":0.31866423236701047}]
[]
[null,null,null,null,null,null,null,"Whole House Efficiency"]
[]
[null,null,null,null,null,null,null,null,"Summary"]
[]
[null,null,null,null,null,null,null,null,null,null,"Goal","Actual","% Goal Achieved"]
[{"$f":"B159&\"_\"&C159&\"_\"&D159&\"_\"&E159&\"_\"&F159","v":"Residential_Whole House Efficiency_Various_Audit Measures_Actual"},"Residential","Whole House Efficiency","Various","Audit Measures","Actual",null,null,null,"Participation",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A159,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":100},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A159,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":17},{"$f":"IFERROR(L159/K159,0)","v":0.17}]
[{"$f":"B160&\"_\"&C160&\"_\"&D160&\"_\"&E160&\"_\"&F160","v":"Residential_Whole House Efficiency_All_All_Actual"},{"$f":"B159","v":"Residential"},{"$f":"C159","v":"Whole House Efficiency"},"All","All","Actual",null,null,null,"Expenditures",{"$f":"INDEX('Program Inputs'!$AS$5:$AS$15,MATCH(B160&\"_\"&C160&\"_\"&F160,'Program Inputs'!$A$5:$A$15,0))","v":32287.5},{"$f":"INDEX(OFFSET('2016'!$AE$11,,,TotalPrograms),MATCH($A160,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":9043.6200000000008},{"$f":"IFERROR(L160/K160,0)","v":0.28009663182346112}]
["Residential_Whole House Efficiency_All_All_Actual",{"$f":"B160","v":"Residential"},{"$f":"C160","v":"Whole House Efficiency"},"All",{"$f":"E160","v":"All"},"Actual",null,null,null,"Energy Impacts (kWh)",{"$f":"INDEX('Program Inputs'!$AT$5:$AT$15,MATCH(B161&\"_\"&C161&\"_\"&F161,'Program Inputs'!$A$5:$A$15,0))","v":90540.200137585081},{"$f":"INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($A161,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":15725},0.17367975745695566]
["Residential_Whole House Efficiency_All_All_Actual",{"$f":"B161","v":"Residential"},"Whole House Efficiency","All","All","Actual",null,null,null,"Demand Impacts (kW)",{"$f":"INDEX('Program Inputs'!$AU$5:$AU$15,MATCH(B162&\"_\"&C162&\"_\"&F162,'Program Inputs'!$A$5:$A$15,0))","v":23.030414738130393},{"$f":"INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($A162,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":3.9779999999999998},0.17272810955565682]
[]
[null,null,null,null,null,null,null,null,"Cost-Effectiveness"]
[]
[null,null,null,null,null,null,null,null,null,"Test","Ratio"]
[{"$f":"B167&\"_\"&C167&\"_\"&D167&\"_\"&E167&\"_\"&F167","v":"Residential_Whole House Efficiency_All_All_Actual"},{"$f":"B162","v":"Residential"},"Whole House Efficiency","All","All",{"$f":"F162","v":"Actual"},null,null,null,"TRC",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A167,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J167,'2016'!$AG$5:$AK$5,0))","v":0.71102612464423831}]
["Residential_Whole House Efficiency_All_All_Actual",{"$f":"B167","v":"Residential"},{"$f":"C167","v":"Whole House Efficiency"},"All",{"$f":"E167","v":"All"},{"$f":"F167","v":"Actual"},null,null,null,"UCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A168,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J168,'2016'!$AG$5:$AK$5,0))","v":0.71102612464423831}]
["Residential_Whole House Efficiency_All_All_Actual",{"$f":"B168","v":"Residential"},"Whole House Efficiency","All","All","Actual",null,null,null,"SCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A169,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J169,'2016'!$AG$5:$AK$5,0))","v":0.87030249575572005}]
["Residential_Whole House Efficiency_All_All_Actual","Residential","Whole House Efficiency","All","All","Actual",null,null,null,"PCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A170,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J170,'2016'!$AG$5:$AK$5,0))","v":"n/a"}]
["Residential_Whole House Efficiency_All_All_Actual","Residential","Whole House Efficiency","All","All","Actual",null,null,null,"RIM",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A171,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J171,'2016'!$AG$5:$AK$5,0))","v":0.23816064796333308}]
[]
[null,null,null,null,null,null,null,"Residential Audit"]
[]
[null,null,null,null,null,null,null,null,"Summary"]
[]
[null,null,null,null,null,null,null,null,null,null,"Goal","Actual","% Goal Achieved"]
[{"$f":"B178&\"_\"&C178&\"_\"&D178&\"_\"&E178&\"_\"&F178","v":"Residential_Residential Audit_Various_Online Audit_Actual"},"Residential","Residential Audit","Various","Online Audit","Actual",null,null,null,"Participation",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A178,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":400},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A178,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":610},{"$f":"IFERROR(L178/K178,0)","v":1.5249999999999999}]
[{"$f":"B179&\"_\"&C179&\"_\"&D179&\"_\"&E179&\"_\"&F179","v":"Residential_Residential Audit_All_All_Actual"},{"$f":"B178","v":"Residential"},{"$f":"C178","v":"Residential Audit"},"All","All","Actual",null,null,null,"Expenditures",{"$f":"INDEX('Program Inputs'!$AS$5:$AS$15,MATCH(B179&\"_\"&C179&\"_\"&F179,'Program Inputs'!$A$5:$A$15,0))","v":25263},{"$f":"INDEX(OFFSET('2016'!$AE$11,,,TotalPrograms),MATCH($A179,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":6424.8399999999992},{"$f":"IFERROR(L179/K179,0)","v":0.25431817282191344}]
["Residential_Residential Audit_All_All_Actual",{"$f":"B179","v":"Residential"},{"$f":"C179","v":"Residential Audit"},{"$f":"D179","v":"All"},{"$f":"E179","v":"All"},"Actual",null,null,null,"Energy Impacts (kWh)",{"$f":"INDEX('Program Inputs'!$AT$5:$AT$15,MATCH(B180&\"_\"&C180&\"_\"&F180,'Program Inputs'!$A$5:$A$15,0))","v":79399.544077264174},{"$f":"INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($A180,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":127490},1.6056767262534746]
["Residential_Residential Audit_All_All_Actual",{"$f":"B180","v":"Residential"},"Residential Audit","All","All","Actual",null,null,null,"Demand Impacts (kW)",{"$f":"INDEX('Program Inputs'!$AU$5:$AU$15,MATCH(B181&\"_\"&C181&\"_\"&F181,'Program Inputs'!$A$5:$A$15,0))","v":8.0018171584689668},{"$f":"INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($A181,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":13.42},1.6771190511141003]
[]
[null,null,null,null,null,null,null,null,"Cost-Effectiveness"]
[]
[null,null,null,null,null,null,null,null,null,"Test","Ratio"]
[{"$f":"B186&\"_\"&C186&\"_\"&D186&\"_\"&E186&\"_\"&F186","v":"Residential_Residential Audit_All_All_Actual"},{"$f":"B181","v":"Residential"},"Residential Audit","All","All",{"$f":"F181","v":"Actual"},null,null,null,"TRC",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A186,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J186,'2016'!$AG$5:$AK$5,0))","v":6.6011324208765219}]
["Residential_Residential Audit_All_All_Actual",{"$f":"B186","v":"Residential"},{"$f":"C186","v":"Residential Audit"},{"$f":"D186","v":"All"},{"$f":"E186","v":"All"},{"$f":"F186","v":"Actual"},null,null,null,"UCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A187,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J187,'2016'!$AG$5:$AK$5,0))","v":6.6011324208765219}]
["Residential_Residential Audit_All_All_Actual",{"$f":"B187","v":"Residential"},"Residential Audit","All","All","Actual",null,null,null,"SCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A188,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J188,'2016'!$AG$5:$AK$5,0))","v":8.1924185304358002}]
["Residential_Residential Audit_All_All_Actual","Residential","Residential Audit","All","All","Actual",null,null,null,"PCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A189,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J189,'2016'!$AG$5:$AK$5,0))","v":"n/a"}]
["Residential_Residential Audit_All_All_Actual","Residential","Residential Audit","All","All","Actual",null,null,null,"RIM",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A190,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J190,'2016'!$AG$5:$AK$5,0))","v":0.32154009314112991}]
[]
[null,null,null,null,null,null,null,"School-Based Energy Education"]
[]
[null,null,null,null,null,null,null,null,"Summary"]
[]
[null,null,null,null,null,null,null,null,null,null,"Goal","Actual","% Goal Achieved"]
[{"$f":"B197&\"_\"&C197&\"_\"&D197&\"_\"&E197&\"_\"&F197","v":"Residential_School-Based Energy Education_Various_EE Kit/Education Materials_Actual"},"Residential","School-Based Energy Education","Various","EE Kit/Education Materials","Actual",null,null,null,"Participation",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A197,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":1200},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A197,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1360},{"$f":"IFERROR(L197/K197,0)","v":1.1333333333333333}]
[{"$f":"B198&\"_\"&C198&\"_\"&D198&\"_\"&E198&\"_\"&F198","v":"Residential_School-Based Energy Education_All_All_Actual"},{"$f":"B197","v":"Residential"},{"$f":"C197","v":"School-Based Energy Education"},"All","All","Actual",null,null,null,"Expenditures",{"$f":"INDEX('Program Inputs'!$AS$5:$AS$15,MATCH(B198&\"_\"&C198&\"_\"&F198,'Program Inputs'!$A$5:$A$15,0))","v":66150},{"$f":"INDEX(OFFSET('2016'!$AE$11,,,TotalPrograms),MATCH($A198,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":69731.040000000008},{"$f":"IFERROR(L198/K198,0)","v":1.0541351473922904}]
["Residential_School-Based Energy Education_All_All_Actual",{"$f":"B198","v":"Residential"},{"$f":"C198","v":"School-Based Energy Education"},{"$f":"D198","v":"All"},{"$f":"E198","v":"All"},"Actual",null,null,null,"Energy Impacts (kWh)",{"$f":"INDEX('Program Inputs'!$AT$5:$AT$15,MATCH(B199&\"_\"&C199&\"_\"&F199,'Program Inputs'!$A$5:$A$15,0))","v":476397.26446358504},{"$f":"INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($A199,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":539920},1.1333398410839752]
["Residential_School-Based Energy Education_All_All_Actual",{"$f":"B199","v":"Residential"},"School-Based Energy Education","All","All","Actual",null,null,null,"Demand Impacts (kW)",{"$f":"INDEX('Program Inputs'!$AU$5:$AU$15,MATCH(B200&\"_\"&C200&\"_\"&F200,'Program Inputs'!$A$5:$A$15,0))","v":48.010902950813801},{"$f":"INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($A200,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":54.400000000000013},1.1330759610110168]
[]
[null,null,null,null,null,null,null,null,"Cost-Effectiveness"]
[]
[null,null,null,null,null,null,null,null,null,"Test","Ratio"]
[{"$f":"B205&\"_\"&C205&\"_\"&D205&\"_\"&E205&\"_\"&F205","v":"Residential_School-Based Energy Education_All_All_Actual"},{"$f":"B200","v":"Residential"},"School-Based Energy Education","All","All",{"$f":"F200","v":"Actual"},null,null,null,"TRC",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A205,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J205,'2016'!$AG$5:$AK$5,0))","v":1.5079698395888954}]
["Residential_School-Based Energy Education_All_All_Actual",{"$f":"B205","v":"Residential"},{"$f":"C205","v":"School-Based Energy Education"},{"$f":"D205","v":"All"},{"$f":"E205","v":"All"},{"$f":"F205","v":"Actual"},null,null,null,"UCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A206,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J206,'2016'!$AG$5:$AK$5,0))","v":1.5079698395888954}]
["Residential_School-Based Energy Education_All_All_Actual",{"$f":"B206","v":"Residential"},"School-Based Energy Education","All","All","Actual",null,null,null,"SCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A207,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J207,'2016'!$AG$5:$AK$5,0))","v":1.8832127888957964}]
["Residential_School-Based Energy Education_All_All_Actual","Residential","School-Based Energy Education","All","All","Actual",null,null,null,"PCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A208,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J208,'2016'!$AG$5:$AK$5,0))","v":"n/a"}]
["Residential_School-Based Energy Education_All_All_Actual","Residential","School-Based Energy Education","All","All","Actual",null,null,null,"RIM",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A209,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J209,'2016'!$AG$5:$AK$5,0))","v":0.27574654107119212}]
[]
[null,null,null,null,null,null,null,"Weatherization"]
[]
[null,null,null,null,null,null,null,null,"Summary"]
[]
[null,null,null,null,null,null,null,null,null,null,"Goal","Actual","% Goal Achieved"]
[{"$f":"B216&\"_\"&C216&\"_\"&D216&\"_\"&E216&\"_\"&F216","v":"Residential_Weatherization_Various_Weatherization Measures_Actual"},"Residential","Weatherization","Various","Weatherization Measures","Actual",null,null,null,"Participation",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A216,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":25},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A216,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":25},{"$f":"IFERROR(L216/K216,0)","v":1}]
[{"$f":"B217&\"_\"&C217&\"_\"&D217&\"_\"&E217&\"_\"&F217","v":"Residential_Weatherization_All_All_Actual"},"Residential","Weatherization","All","All","Actual",null,null,null,"Expenditures",{"$f":"INDEX('Program Inputs'!$AS$5:$AS$15,MATCH(B217&\"_\"&C217&\"_\"&F217,'Program Inputs'!$A$5:$A$15,0))","v":9646.875},{"$f":"INDEX(OFFSET('2016'!$AE$11,,,TotalPrograms),MATCH($A217,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":8160.7800000000007},{"$f":"IFERROR(L217/K217,0)","v":0.84595063168124396}]
["Residential_Weatherization_All_All_Actual","Residential","Weatherization",{"$f":"D217","v":"All"},{"$f":"E217","v":"All"},"Actual",null,null,null,"Energy Impacts (kWh)",{"$f":"INDEX('Program Inputs'!$AT$5:$AT$15,MATCH(B218&\"_\"&C218&\"_\"&F218,'Program Inputs'!$A$5:$A$15,0))","v":41479.874026174155},{"$f":"INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($A218,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":32050},0.77266387018861671]
["Residential_Weatherization_All_All_Actual","Residential","Weatherization","All","All","Actual",null,null,null,"Demand Impacts (kW)",{"$f":"INDEX('Program Inputs'!$AU$5:$AU$15,MATCH(B219&\"_\"&C219&\"_\"&F219,'Program Inputs'!$A$5:$A$15,0))","v":5.8868512151819195},{"$f":"INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($A219,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":4.9749999999999979},0.84510374360569895]
[]
[null,null,null,null,null,null,null,null,"Cost-Effectiveness"]
[]
[null,null,null,null,null,null,null,null,null,"Test","Ratio"]
[{"$f":"B224&\"_\"&C224&\"_\"&D224&\"_\"&E224&\"_\"&F224","v":"Residential_Weatherization_All_All_Actual"},{"$f":"B219","v":"Residential"},"Weatherization","All","All",{"$f":"F219","v":"Actual"},null,null,null,"TRC",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A224,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J224,'2016'!$AG$5:$AK$5,0))","v":1.5941255336497888}]
["Residential_Weatherization_All_All_Actual",{"$f":"B224","v":"Residential"},{"$f":"C224","v":"Weatherization"},{"$f":"D224","v":"All"},{"$f":"E224","v":"All"},{"$f":"F224","v":"Actual"},null,null,null,"UCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A225,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J225,'2016'!$AG$5:$AK$5,0))","v":1.5941255336497888}]
["Residential_Weatherization_All_All_Actual",{"$f":"B225","v":"Residential"},"Weatherization","All","All","Actual",null,null,null,"SCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A226,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J226,'2016'!$AG$5:$AK$5,0))","v":1.9641165816956698}]
["Residential_Weatherization_All_All_Actual","Residential","Weatherization","All","All","Actual",null,null,null,"PCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A227,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J227,'2016'!$AG$5:$AK$5,0))","v":"n/a"}]
["Residential_Weatherization_All_All_Actual","Residential","Weatherization","All","All","Actual",null,null,null,"RIM",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A228,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J228,'2016'!$AG$5:$AK$5,0))","v":0.28334617608042317}]
[]
[null,null,null,null,null,null,null,"Commercial Prescriptive Rebate"]
[]
[null,null,null,null,null,null,null,null,"Summary"]
[]
[null,null,null,null,null,null,null,null,null,null,"Goal","Actual","% Goal Achieved"]
[null,null,null,null,null,null,null,null,null,"Participation"]
[{"$f":"B236&\"_\"&C236&\"_\"&D236&\"_\"&E236&\"_\"&F236","v":"Commercial_Commercial Prescriptive Rebate_Lighting_C&I Lighting_Actual"},"Commercial","Commercial Prescriptive Rebate","Lighting","C&I Lighting","Actual",null,null,null,{"$f":"E236","v":"C&I Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A236,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":6500},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A236,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":19546},{"$f":"IFERROR(L236/K236,0)","v":3.007076923076923}]
["Commercial_Commercial Prescriptive Rebate_Lighting_C&I HVAC_Actual","Commercial","Commercial Prescriptive Rebate","Lighting","C&I HVAC","Actual",null,null,null,{"$f":"E237","v":"C&I HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A237,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":24},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A237,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":0},{"$f":"IFERROR(L237/K237,0)","v":0}]
["Commercial_Commercial Prescriptive Rebate_Lighting_C&I Motors_Actual","Commercial","Commercial Prescriptive Rebate","Lighting","C&I Motors","Actual",null,null,null,"C&I Motors",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A238,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":10},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A238,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":2},0.2]
["Commercial_Commercial Prescriptive Rebate_All_All_Actual",{"$f":"B236","v":"Commercial"},{"$f":"C236","v":"Commercial Prescriptive Rebate"},"All","All","Actual",null,null,null,"Expenditures",{"$f":"INDEX('Program Inputs'!$AS$5:$AS$15,MATCH(B239&\"_\"&C239&\"_\"&F239,'Program Inputs'!$A$5:$A$15,0))","v":242914.56},{"$f":"INDEX(OFFSET('2016'!$AE$11,,,TotalPrograms),MATCH($A239,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":295246.82},{"$f":"IFERROR(L239/K239,0)","v":1.2154348426047414}]
["Commercial_Commercial Prescriptive Rebate_All_All_Actual",{"$f":"B239","v":"Commercial"},{"$f":"C239","v":"Commercial Prescriptive Rebate"},{"$f":"D239","v":"All"},{"$f":"E239","v":"All"},"Actual",null,null,null,"Energy Impacts (kWh)",{"$f":"INDEX('Program Inputs'!$AT$5:$AT$15,MATCH(B240&\"_\"&C240&\"_\"&F240,'Program Inputs'!$A$5:$A$15,0))","v":2740189.5192383756},{"$f":"INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($A240,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":2940068.5039999983},1.0729434892580636]
["Commercial_Commercial Prescriptive Rebate_All_All_Actual",{"$f":"B240","v":"Commercial"},"Commercial Prescriptive Rebate","All","All","Actual",null,null,null,"Demand Impacts (kW)",{"$f":"INDEX('Program Inputs'!$AU$5:$AU$15,MATCH(B241&\"_\"&C241&\"_\"&F241,'Program Inputs'!$A$5:$A$15,0))","v":583.55293825296167},{"$f":"INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($A241,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":700.22858899999983},1.1999401307040647]
[]
[null,null,null,null,null,null,null,null,"Cost-Effectiveness"]
[]
[null,null,null,null,null,null,null,null,null,"Test","Ratio"]
[{"$f":"B246&\"_\"&C246&\"_\"&D246&\"_\"&E246&\"_\"&F246","v":"Commercial_Commercial Prescriptive Rebate_All_All_Actual"},{"$f":"B241","v":"Commercial"},"Commercial Prescriptive Rebate","All","All",{"$f":"F241","v":"Actual"},null,null,null,"TRC",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A246,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J246,'2016'!$AG$5:$AK$5,0))","v":1.0953685971223099}]
["Commercial_Commercial Prescriptive Rebate_All_All_Actual",{"$f":"B246","v":"Commercial"},{"$f":"C246","v":"Commercial Prescriptive Rebate"},{"$f":"D246","v":"All"},{"$f":"E246","v":"All"},{"$f":"F246","v":"Actual"},null,null,null,"UCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A247,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J247,'2016'!$AG$5:$AK$5,0))","v":2.9822392951236325}]
["Commercial_Commercial Prescriptive Rebate_All_All_Actual",{"$f":"B247","v":"Commercial"},"Commercial Prescriptive Rebate","All","All","Actual",null,null,null,"SCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A248,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J248,'2016'!$AG$5:$AK$5,0))","v":1.3500852889016619}]
["Commercial_Commercial Prescriptive Rebate_All_All_Actual","Commercial","Commercial Prescriptive Rebate","All","All","Actual",null,null,null,"PCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A249,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J249,'2016'!$AG$5:$AK$5,0))","v":2.8428365580648243}]
["Commercial_Commercial Prescriptive Rebate_All_All_Actual","Commercial","Commercial Prescriptive Rebate","All","All","Actual",null,null,null,"RIM",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A250,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J250,'2016'!$AG$5:$AK$5,0))","v":0.39476364669202318}]
[]
[null,null,null,null,null,null,null,"Commercial Custom Rebate"]
[]
[null,null,null,null,null,null,null,null,"Summary"]
[]
[null,null,null,null,null,null,null,null,null,null,"Goal","Actual","% Goal Achieved"]
[{"$f":"B257&\"_\"&C257&\"_\"&D257&\"_\"&E257&\"_\"&F257","v":"Commercial_Commercial Custom Rebate_Various_C&I Custom_Actual"},"Commercial","Commercial Custom Rebate","Various","C&I Custom","Actual",null,null,null,"Participation",{"$f":"INDEX(OFFSET('Measure Inputs'!$M$7,,,TotalMeasures),MATCH($A257,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":45},{"$f":"INDEX(OFFSET('2016'!$I$23,,,TotalMeasures),MATCH($A257,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":47},{"$f":"IFERROR(L257/K257,0)","v":1.0444444444444445}]
[{"$f":"B258&\"_\"&C258&\"_\"&D258&\"_\"&E258&\"_\"&F258","v":"Commercial_Commercial Custom Rebate_All_All_Actual"},{"$f":"B257","v":"Commercial"},{"$f":"C257","v":"Commercial Custom Rebate"},"All","All","Actual",null,null,null,"Expenditures",{"$f":"INDEX('Program Inputs'!$AS$5:$AS$15,MATCH(B258&\"_\"&C258&\"_\"&F258,'Program Inputs'!$A$5:$A$15,0))","v":275746.27500000002},{"$f":"INDEX(OFFSET('2016'!$AE$11,,,TotalPrograms),MATCH($A258,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":199610.90000000002},{"$f":"IFERROR(L258/K258,0)","v":0.72389336900380619}]
["Commercial_Commercial Custom Rebate_All_All_Actual",{"$f":"B258","v":"Commercial"},{"$f":"C258","v":"Commercial Custom Rebate"},{"$f":"D258","v":"All"},{"$f":"E258","v":"All"},"Actual",null,null,null,"Energy Impacts (kWh)",{"$f":"INDEX('Program Inputs'!$AT$5:$AT$15,MATCH(B259&\"_\"&C259&\"_\"&F259,'Program Inputs'!$A$5:$A$15,0))","v":1942980.2099999997},{"$f":"INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($A259,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":1540272.74},0.79273722504873079]
["Commercial_Commercial Custom Rebate_All_All_Actual",{"$f":"B259","v":"Commercial"},"Commercial Custom Rebate","All","All","Actual",null,null,null,"Demand Impacts (kW)",{"$f":"INDEX('Program Inputs'!$AU$5:$AU$15,MATCH(B260&\"_\"&C260&\"_\"&F260,'Program Inputs'!$A$5:$A$15,0))","v":481.98449999999997},{"$f":"INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($A260,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":373.149},0.77419294603872124]
[]
[null,null,null,null,null,null,null,null,"Cost-Effectiveness"]
[]
[null,null,null,null,null,null,null,null,null,"Test","Ratio"]
[{"$f":"B265&\"_\"&C265&\"_\"&D265&\"_\"&E265&\"_\"&F265","v":"Commercial_Commercial Custom Rebate_All_All_Actual"},{"$f":"B260","v":"Commercial"},{"$f":"C260","v":"Commercial Custom Rebate"},{"$f":"D260","v":"All"},"All",{"$f":"F260","v":"Actual"},null,null,null,"TRC",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A265,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J265,'2016'!$AG$5:$AK$5,0))","v":1.8662881651522236}]
["Commercial_Commercial Custom Rebate_All_All_Actual",{"$f":"B265","v":"Commercial"},{"$f":"C265","v":"Commercial Custom Rebate"},{"$f":"D265","v":"All"},{"$f":"E265","v":"All"},{"$f":"F265","v":"Actual"},null,null,null,"UCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A266,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J266,'2016'!$AG$5:$AK$5,0))","v":3.4801366799267202}]
["Commercial_Commercial Custom Rebate_All_All_Actual",{"$f":"B266","v":"Commercial"},"Commercial Custom Rebate","All","All","Actual",null,null,null,"SCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A267,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J267,'2016'!$AG$5:$AK$5,0))","v":2.2840939326649714}]
["Commercial_Commercial Custom Rebate_All_All_Actual","Commercial","Commercial Custom Rebate","All","All","Actual",null,null,null,"PCT",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A268,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J268,'2016'!$AG$5:$AK$5,0))","v":4.9144693202131942}]
["Commercial_Commercial Custom Rebate_All_All_Actual","Commercial","Commercial Custom Rebate","All","All","Actual",null,null,null,"RIM",{"$f":"INDEX(OFFSET('2016'!$AG$11:$AK$11,MATCH($A269,OFFSET('2016'!$B$11,,,TotalPrograms),0)-1,0),MATCH($J269,'2016'!$AG$5:$AK$5,0))","v":0.40304035127244053}]

{"sheet":"Portfolio Results","index":2,"n_rows":17,"n_cols":10,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IFERROR(VALUE(MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255)),MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":"Portfolio Results"}]
[{"$f":"HYPERLINK(\"#'Contents'!a1\",\"Return to Contents\")","v":"Return to Contents"},null,null,"Energy Unit:","kWh",null,null,null,"eGRID Subregion:","MROW (MRO West)"]
[null,null,null,"Demand Unit:","kW",null,null,null,"Emission Name:","Carbon Dioxide"]
[]
[null,"Key","Sector","Program","Incentives","Non-Incentives","Total Expenditures",{"$f":"\"Net First Year Energy Savings (\"&$E$2&\")\"","v":"Net First Year Energy Savings (kWh)"},{"$f":"\"Net First Year Demand Savings (\"&$E$3&\")\"","v":"Net First Year Demand Savings (kW)"},"Avoided Carbon Dioxide Emissions (metric tons CO2)"]
[null,{"$f":"'2016'!B11","v":"Residential_Residential Lighting_All_All_Actual"},"Residential","Residential Lighting",{"$f":"INDEX(OFFSET('2016'!$AC$11,,,TotalPrograms),MATCH($B6,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":14470.16},{"$f":"INDEX(OFFSET('2016'!$AD$11,,,TotalPrograms),MATCH($B6,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":15316.119999999999},{"$f":"E6+F6","v":29786.28},{"$f":"CONVERT(INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($B6,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kWh\",$E$2)","v":103729.97099999993},{"$f":"CONVERT(INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($B6,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kW\",$E$3)","v":12.209799999999996},{"$f":"-CONVERT(H6,$E$2,\"MWh\")*INDEX(#REF!,MATCH($J$2&\"_Non-Baseload_\"&$J$3,#REF!,0))/2204.62","v":{"$error":"#REF!"}}]
[null,{"$f":"'2016'!B12","v":"Residential_Residential Appliance Recycling_All_All_Actual"},"Residential","Residential Appliance Recycling",{"$f":"INDEX(OFFSET('2016'!$AC$11,,,TotalPrograms),MATCH($B7,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":3750},{"$f":"INDEX(OFFSET('2016'!$AD$11,,,TotalPrograms),MATCH($B7,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":8998.2100000000009},{"$f":"E7+F7","v":12748.210000000001},{"$f":"CONVERT(INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($B7,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kWh\",$E$2)","v":95939},{"$f":"CONVERT(INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($B7,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kW\",$E$3)","v":10.941000000000006},{"$f":"-CONVERT(H7,$E$2,\"MWh\")*INDEX(#REF!,MATCH($J$2&\"_Non-Baseload_\"&$J$3,#REF!,0))/2204.62","v":{"$error":"#REF!"}}]
[null,{"$f":"'2016'!B13","v":"Residential_Residential HVAC_All_All_Actual"},"Residential","Residential HVAC",{"$f":"INDEX(OFFSET('2016'!$AC$11,,,TotalPrograms),MATCH($B8,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":20761.75},{"$f":"INDEX(OFFSET('2016'!$AD$11,,,TotalPrograms),MATCH($B8,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":530},21291.75,{"$f":"CONVERT(INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($B8,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kWh\",$E$2)","v":169564.61571400001},{"$f":"CONVERT(INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($B8,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kW\",$E$3)","v":32.310780000000001},{"$f":"-CONVERT(H8,$E$2,\"MWh\")*INDEX(#REF!,MATCH($J$2&\"_Non-Baseload_\"&$J$3,#REF!,0))/2204.62","v":{"$error":"#REF!"}}]
[null,{"$f":"'2016'!B14","v":"Residential_Whole House Efficiency_All_All_Actual"},"Residential","Whole House Efficiency",{"$f":"INDEX(OFFSET('2016'!$AC$11,,,TotalPrograms),MATCH($B9,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":0},{"$f":"INDEX(OFFSET('2016'!$AD$11,,,TotalPrograms),MATCH($B9,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":9043.6200000000008},9043.6200000000008,{"$f":"CONVERT(INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($B9,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kWh\",$E$2)","v":15725},{"$f":"CONVERT(INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($B9,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kW\",$E$3)","v":3.9779999999999998},{"$f":"-CONVERT(H9,$E$2,\"MWh\")*INDEX(#REF!,MATCH($J$2&\"_Non-Baseload_\"&$J$3,#REF!,0))/2204.62","v":{"$error":"#REF!"}}]
[null,{"$f":"'2016'!B15","v":"Residential_Residential Audit_All_All_Actual"},"Residential","Residential Evaluation",{"$f":"INDEX(OFFSET('2016'!$AC$11,,,TotalPrograms),MATCH($B10,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":0},{"$f":"INDEX(OFFSET('2016'!$AD$11,,,TotalPrograms),MATCH($B10,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":6424.8399999999992},6424.8399999999992,{"$f":"CONVERT(INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($B10,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kWh\",$E$2)","v":127490},{"$f":"CONVERT(INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($B10,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kW\",$E$3)","v":13.42},{"$f":"-CONVERT(H10,$E$2,\"MWh\")*INDEX(#REF!,MATCH($J$2&\"_Non-Baseload_\"&$J$3,#REF!,0))/2204.62","v":{"$error":"#REF!"}}]
[null,{"$f":"'2016'!B16","v":"Residential_School-Based Energy Education_All_All_Actual"},"Residential","School-Based Energy Education",{"$f":"INDEX(OFFSET('2016'!$AC$11,,,TotalPrograms),MATCH($B11,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":0},{"$f":"INDEX(OFFSET('2016'!$AD$11,,,TotalPrograms),MATCH($B11,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":69731.040000000008},69731.040000000008,{"$f":"CONVERT(INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($B11,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kWh\",$E$2)","v":539920},{"$f":"CONVERT(INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($B11,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kW\",$E$3)","v":54.400000000000013},{"$f":"-CONVERT(H11,$E$2,\"MWh\")*INDEX(#REF!,MATCH($J$2&\"_Non-Baseload_\"&$J$3,#REF!,0))/2204.62","v":{"$error":"#REF!"}}]
[null,{"$f":"'2016'!B17","v":"Residential_Weatherization_All_All_Actual"},"Residential","Weatherization",{"$f":"INDEX(OFFSET('2016'!$AC$11,,,TotalPrograms),MATCH($B12,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":0},{"$f":"INDEX(OFFSET('2016'!$AD$11,,,TotalPrograms),MATCH($B12,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":8160.7800000000007},8160.7800000000007,{"$f":"CONVERT(INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($B12,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kWh\",$E$2)","v":32050},{"$f":"CONVERT(INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($B12,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kW\",$E$3)","v":4.9749999999999979},{"$f":"-CONVERT(H12,$E$2,\"MWh\")*INDEX(#REF!,MATCH($J$2&\"_Non-Baseload_\"&$J$3,#REF!,0))/2204.62","v":{"$error":"#REF!"}}]
[null,null,"Residential","Total",{"$f":"SUM(E6:E12)","v":38981.910000000003},{"$f":"SUM(F6:F12)","v":118204.61000000002},157186.52000000002,{"$f":"SUM(H6:H12)","v":1084418.586714},132.23458000000002,{"$error":"#REF!"}]
[null,{"$f":"'2016'!B18","v":"Commercial_Commercial Prescriptive Rebate_All_All_Actual"},"Commercial","Commercial Prescriptive Rebate",{"$f":"INDEX(OFFSET('2016'!$AC$11,,,TotalPrograms),MATCH($B14,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":265545.78492000001},{"$f":"INDEX(OFFSET('2016'!$AD$11,,,TotalPrograms),MATCH($B14,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":29701.035080000001},{"$f":"E14+F14","v":295246.82},{"$f":"CONVERT(INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($B14,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kWh\",$E$2)","v":2940068.5039999983},{"$f":"CONVERT(INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($B14,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kW\",$E$3)","v":700.22858899999983},{"$f":"-CONVERT(H14,$E$2,\"MWh\")*INDEX(#REF!,MATCH($J$2&\"_Non-Baseload_\"&$J$3,#REF!,0))/2204.62","v":{"$error":"#REF!"}}]
[null,{"$f":"'2016'!B19","v":"Commercial_Commercial Custom Rebate_All_All_Actual"},"Commercial","Commercial Custom Rebate",{"$f":"INDEX(OFFSET('2016'!$AC$11,,,TotalPrograms),MATCH($B15,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":172610.94},{"$f":"INDEX(OFFSET('2016'!$AD$11,,,TotalPrograms),MATCH($B15,OFFSET('2016'!$B$11,,,TotalPrograms),0))","v":26999.960000000021},{"$f":"E15+F15","v":199610.90000000002},{"$f":"CONVERT(INDEX(OFFSET('2016'!$J$11,,,TotalPrograms),MATCH($B15,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kWh\",$E$2)","v":1540272.74},{"$f":"CONVERT(INDEX(OFFSET('2016'!$M$11,,,TotalPrograms),MATCH($B15,OFFSET('2016'!$B$11,,,TotalPrograms),0)),\"kW\",$E$3)","v":373.149},{"$f":"-CONVERT(H15,$E$2,\"MWh\")*INDEX(#REF!,MATCH($J$2&\"_Non-Baseload_\"&$J$3,#REF!,0))/2204.62","v":{"$error":"#REF!"}}]
[null,null,"Commercial","Total",{"$f":"SUM(E14:E15)","v":438156.72492000001},{"$f":"SUM(F14:F15)","v":56700.995080000022},494857.72000000003,4480341.2439999981,1073.3775889999997,{"$error":"#REF!"}]
[null,null,"Portfolio","Total",{"$f":"SUM(E16,E13)","v":477138.63491999998},{"$f":"SUM(F16,F13)","v":174905.60508000004},652044.24,5564759.8307139985,1205.6121689999998,{"$error":"#REF!"}]

{"sheet":"ErrorCheck","index":3,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Error Check"]
[]
[null,{"$f":"SUM(IF(FREQUENCY(MATCH(OFFSET('Measure Inputs'!$B$6,1,,TotalMeasures),OFFSET('Measure Inputs'!$B$6,1,,TotalMeasures),0),MATCH(OFFSET('Measure Inputs'!$B$6,1,,TotalMeasures),OFFSET('Measure Inputs'!$B$6,1,,TotalMeasures),0))>0,1))=TotalMeasures","v":{"$error":"#N/A"}},"Unique measure key",{"$f":"IF(B3,\"OK\",\"ERROR\")","v":{"$error":"#N/A"}}]
[null,{"$f":"SUM(IF(FREQUENCY(MATCH(OFFSET('Program Inputs'!$A$4,1,,TotalPrograms),OFFSET('Program Inputs'!$A$4,1,,TotalPrograms),0),MATCH(OFFSET('Program Inputs'!$A$4,1,,TotalPrograms),OFFSET('Program Inputs'!$A$4,1,,TotalPrograms),0))>0,1))=TotalPrograms","v":true},"Unique program key",{"$f":"IF(B4,\"OK\",\"ERROR\")","v":"OK"}]
[null,{"$f":"B16>B15","v":false},"Max measure life is greater than model forecast",{"$f":"IF(NOT(B5),\"OK\",\"ERROR\")","v":"OK"}]
[null,{"$f":"COUNTIF('Measure Inputs'!C:C,TRUE)=TotalMeasures","v":false},"All measures included in model",{"$f":"IF(B6,\"OK\",\"ERROR\")","v":"ERROR"}]
[]
["Metadata"]
[]
[null,{"$f":"COUNTA('Measure Inputs'!G:G)-1","v":26},"Measure line items"]
[null,{"$f":"COUNTA('Program Inputs'!$C:$C)-1","v":11},"Program line items"]
[null,{"$f":"SUM(IF(FREQUENCY(IF(LEN('Program Inputs'!B:B)>0,MATCH('Program Inputs'!B:B,'Program Inputs'!B:B,0),\"\"), IF(LEN('Program Inputs'!B:B)>0,MATCH('Program Inputs'!B:B,'Program Inputs'!B:B,0),\"\"))>0,1))-1","v":3},"Sector line items"]
[null,{"$f":"SUM(IF(FREQUENCY(IF(LEN('Measure Inputs'!F:F)>0,MATCH('Measure Inputs'!F:F,'Measure Inputs'!F:F,0),\"\"), IF(LEN('Measure Inputs'!F:F)>0,MATCH('Measure Inputs'!F:F,'Measure Inputs'!F:F,0),\"\"))>0,1))-1","v":6},"End uses"]
[null,{"$f":"CycleEndYear-CycleStartYear+1","v":1},"Cycle years"]
[null,{"$f":"EndYear-BaseYear+1","v":35},"Model years"]
[null,{"$f":"MAX('Measure Inputs'!N:O)","v":25},"Max measure life"]

{"sheet":"Measure Inputs","index":4,"n_rows":32,"n_cols":50,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,46,3,49],[3,21,3,32],[3,13,3,20],[3,9,3,12],[3,33,3,44]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,true,null,null,null,null,null,true,true,true,true,true,true,true,true,null,null,null,null,true,true,true,true,true,true,true,true]
[null,{"$f":"MID(CELL(\"filename\",$B$2),FIND(\"]\",CELL(\"filename\",$B$2))+1,255)","v":"Measure Inputs"}]
[null,{"$f":"HYPERLINK(\"#'Contents'!a1\",\"Return to Contents\")","v":"Return to Contents"}]
[null,null,null,null,null,null,null,null,null,"Participation",null,null,null,"Measure Economics",null,null,null,null,null,null,null,"Gross Measure Impacts per Unit",null,null,null,null,null,null,null,null,null,null,null,"Net Measure Impacts per Unit",null,null,null,null,null,null,null,null,null,null,null,null,"Sources"]
[]
[null,"Key","InModel","Sector","Program","End Use","Measure","Version","First Year TRC","Units as Integer?","Units",2016,"Plan","Lifetime","RUL","Gross Incentive","Gross Incremental Cost","Gross Future Avoided Cost","Gross Avoided Baseline Cost","Baseline Shift","NTG","Gross kWh","Gross Ret. kWh","Gross Coincident kW","Gross Ret. kW","Gross Therms","Gross Ret. Therms","Gross  Water (Gal)","Gross Water Ret. (Gal)","Gross Propane (Gal)","Gross Propane Ret. (Gal)","Gross Fuel Oil (Gal)","Gross Fuel Oil Ret. (Gal)","Net kWh","Net Ret. kWh","Net kW","Net Ret. kW","Net Therms","Net Ret. Therms","Net  Water (Gal)","Net Water Ret. (Gal)","Net Propane (Gal)","Net Propane Ret. (Gal)","Net Fuel Oil (Gal)","Net Fuel Oil Ret. (Gal)","space","Savings","Incremental Cost","Measure Life","NTG"]
[null,null,null,null,null,null,"measure"]
[null,{"$f":"D8&\"_\"&E8&\"_\"&F8&\"_\"&G8&\"_\"&H8","v":"Residential_Residential Lighting_Lighting_LED_Actual"},{"$f":"ISNUMBER(MATCH(B8,'2016'!B:B,0))","v":true},"Residential","Residential Lighting","Lighting","LED","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B8,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1.2343196824711431},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E8,'Program App Details Report'!$O$3:$O$870,$G8),0)","v":3029},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E8&\"_\"&$G8)","v":3000},10,null,{"$f":"Budget!E4/L8","v":3.8429052492571807},8.6,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E8,'Program App Details Report'!$O$3:$O$870,$G8)/L8,0)","v":31.76575800594253},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E8,'Program App Details Report'!$O$3:$O$870,$G8)/L8,0)","v":3.7413667877187178E-3},null,0,null,null,null,null,null,null,null,{"$f":"V8*$U8","v":31.76575800594253},{"$f":"W8*$U8","v":0},{"$f":"X8*$U8","v":3.7413667877187178E-3},{"$f":"Y8*$U8","v":0},{"$f":"Z8*$U8","v":0},{"$f":"AA8*$U8","v":0},{"$f":"AB8*$U8","v":0},{"$f":"AC8*$U8","v":0},{"$f":"AD8*$U8","v":0},{"$f":"AE8*$U8","v":0},{"$f":"AF8*$U8","v":0},{"$f":"AG8*$U8","v":0},null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential Lighting_Lighting_ENERGY STAR LED Fixture_Actual",{"$f":"ISNUMBER(MATCH(B9,'2016'!B:B,0))","v":true},"Residential","Residential Lighting","Lighting","ENERGY STAR LED Fixture","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B9,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":0.73400779847387432},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E9,'Program App Details Report'!$O$3:$O$870,$G9),0)","v":168},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E9&\"_\"&$G9)","v":500},9.4,null,{"$f":"Budget!E5/L9","v":9.4642857142857135},15,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E9,'Program App Details Report'!$O$3:$O$870,$G9)/L9,0)","v":32.949345238095241},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E9,'Program App Details Report'!$O$3:$O$870,$G9)/L9,0)","v":3.8761904761904762E-3},null,0,null,null,null,null,null,null,null,32.949345238095241,0,3.8761904761904762E-3,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential Lighting_Electronics_Advanced Power Strip_Actual",{"$f":"ISNUMBER(MATCH(B10,'2016'!B:B,0))","v":true},"Residential","Residential Lighting","Electronics","Advanced Power Strip","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B10,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":"n/a"},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E10,'Program App Details Report'!$O$3:$O$870,$G10),0)","v":0},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E10&\"_\"&$G10)","v":10},10,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E10,'Program App Details Report'!$O$3:$O$870,$G10)/L10,0)","v":0},20,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E10,'Program App Details Report'!$O$3:$O$870,$G10)/L10,0)","v":0},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E10,'Program App Details Report'!$O$3:$O$870,$G10)/L10,0)","v":0},null,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,{"$f":"D11&\"_\"&E11&\"_\"&F11&\"_\"&G11&\"_\"&H11","v":"Residential_Residential Lighting_Appliance_Refrigerator_Actual"},{"$f":"ISNUMBER(MATCH(B11,'2016'!B:B,0))","v":true},"Residential","Residential Lighting","Appliance","Refrigerator","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B11,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":0.6601616889663553},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E11,'Program App Details Report'!$O$3:$O$870,$G11),0)","v":31},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E11&\"_\"&$G11)","v":0},14,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E11,'Program App Details Report'!$O$3:$O$870,$G11)/L11,0)","v":40},40,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E11,'Program App Details Report'!$O$3:$O$870,$G11)/L11,0)","v":63.741935483870968},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E11,'Program App Details Report'!$O$3:$O$870,$G11)/L11,0)","v":7.2903225806451658E-3},null,0,null,null,null,null,null,null,null,{"$f":"V11*$U11","v":63.741935483870968},{"$f":"W11*$U11","v":0},{"$f":"X11*$U11","v":7.2903225806451658E-3},{"$f":"Y11*$U11","v":0},{"$f":"Z11*$U11","v":0},{"$f":"AA11*$U11","v":0},{"$f":"AB11*$U11","v":0},{"$f":"AC11*$U11","v":0},{"$f":"AD11*$U11","v":0},{"$f":"AE11*$U11","v":0},{"$f":"AF11*$U11","v":0},{"$f":"AG11*$U11","v":0},null,null,"Plan","Plan","n/a"]
[null,{"$f":"D12&\"_\"&E12&\"_\"&F12&\"_\"&G12&\"_\"&H12","v":"Residential_Residential Appliance Recycling_Appliance_Refrigerator Recycle_Actual"},{"$f":"ISNUMBER(MATCH(B12,'2016'!B:B,0))","v":true},"Residential","Residential Appliance Recycling","Appliance","Refrigerator Recycle","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B12,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":3.9392135994678958},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E12,'Program App Details Report'!$O$3:$O$870,$G12),0)","v":71},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E12&\"_\"&$G12)","v":40},8,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E12,'Program App Details Report'!$O$3:$O$870,$G12)/L12,0)","v":50},93,0,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E12,'Program App Details Report'!$O$3:$O$870,$G12)/L12,0)","v":1289},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E12,'Program App Details Report'!$O$3:$O$870,$G12)/L12,0)","v":0.1470000000000001},null,0,null,null,null,null,null,null,null,1289,0,0.1470000000000001,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential Appliance Recycling_Appliance_Freezer Recycle_Actual",{"$f":"ISNUMBER(MATCH(B13,'2016'!B:B,0))","v":true},"Residential","Residential Appliance Recycling","Appliance","Freezer Recycle","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B13,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":3.3768874184284563},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E13,'Program App Details Report'!$O$3:$O$870,$G13),0)","v":4},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E13&\"_\"&$G13)","v":25},8,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E13,'Program App Details Report'!$O$3:$O$870,$G13)/L13,0)","v":50},93,0,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E13,'Program App Details Report'!$O$3:$O$870,$G13)/L13,0)","v":1105},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E13,'Program App Details Report'!$O$3:$O$870,$G13)/L13,0)","v":0.126},null,0,null,null,null,null,null,null,null,1105,0,0.126,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,{"$f":"D14&\"_\"&E14&\"_\"&F14&\"_\"&G14&\"_\"&H14","v":"Residential_Residential HVAC_HVAC_Air Source Heat Pump_Actual"},{"$f":"ISNUMBER(MATCH(B14,'2016'!B:B,0))","v":true},"Residential","Residential HVAC","HVAC","Air Source Heat Pump","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B14,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":2.4435063655745308},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E14,'Program App Details Report'!$O$3:$O$870,$G14),0)","v":13},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E14&\"_\"&$G14)","v":50},18,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E14,'Program App Details Report'!$O$3:$O$870,$G14)/L14,0)","v":190.90384615384616},293.80824805778059,0,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E14,'Program App Details Report'!$O$3:$O$870,$G14)/L14,0)","v":1277.7406153846155},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E14,'Program App Details Report'!$O$3:$O$870,$G14)/L14,0)","v":0.79269230769230759},null,0,null,null,null,null,null,null,null,1277.7406153846155,0,0.79269230769230759,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential HVAC_HVAC_Air Source Heat Pump, Early Retirement_Actual",{"$f":"ISNUMBER(MATCH(B15,'2016'!B:B,0))","v":true},"Residential","Residential HVAC","HVAC","Air Source Heat Pump, Early Retirement","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B15,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":0.93683160835268564},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E15,'Program App Details Report'!$O$3:$O$870,$G15),0)","v":3},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E15&\"_\"&$G15)","v":5},18,8,{"$f":"Budget!E9/L15","v":491.66666666666669},2480.1501390380126,2186.3418909802322,null,null,1,478.80491904078809,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E15,'Program App Details Report'!$O$3:$O$870,$G15)/L15,0)","v":3523.762666666667},0.49290935176731493,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E15,'Program App Details Report'!$O$3:$O$870,$G15)/L15,0)","v":1.966},0,null,null,null,null,null,null,null,478.80491904078809,3523.762666666667,0.49290935176731493,1.966,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential HVAC_HVAC_Air Source Heat Pump, Replace Furnace_Actual",{"$f":"ISNUMBER(MATCH(B16,'2016'!B:B,0))","v":true},"Residential","Residential HVAC","HVAC","Air Source Heat Pump, Replace Furnace","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B16,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1.6047397406788944},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E16,'Program App Details Report'!$O$3:$O$870,$G16),0)","v":4},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E16&\"_\"&$G16)","v":3},18,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E16,'Program App Details Report'!$O$3:$O$870,$G16)/L16,0)","v":1500},4554,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E16,'Program App Details Report'!$O$3:$O$870,$G16)/L16,0)","v":16020.051993500001},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E16,'Program App Details Report'!$O$3:$O$870,$G16)/L16,0)","v":5.7000000000000002E-2},null,0,null,null,null,null,null,null,null,16020.051993500001,0,5.7000000000000002E-2,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential HVAC_HVAC_Geothermal Heat Pump_Actual",{"$f":"ISNUMBER(MATCH(B17,'2016'!B:B,0))","v":true},"Residential","Residential HVAC","HVAC","Geothermal Heat Pump","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B17,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1.8345027792772504},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E17,'Program App Details Report'!$O$3:$O$870,$G17),0)","v":3},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E17&\"_\"&$G17)","v":12},25,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E17,'Program App Details Report'!$O$3:$O$870,$G17)/L17,0)","v":866.66666666666663},2313.6581090197678,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E17,'Program App Details Report'!$O$3:$O$870,$G17)/L17,0)","v":7261.583333333333},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E17,'Program App Details Report'!$O$3:$O$870,$G17)/L17,0)","v":2.162666666666667},null,0,null,null,null,null,null,null,null,7261.583333333333,0,2.162666666666667,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential HVAC_HVAC_Geothermal Heat Pump, Early Retirement_Actual",{"$f":"ISNUMBER(MATCH(B18,'2016'!B:B,0))","v":true},"Residential","Residential HVAC","HVAC","Geothermal Heat Pump, Early Retirement","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B18,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1.9464010975716743},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E18,'Program App Details Report'!$O$3:$O$870,$G18),0)","v":1},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E18&\"_\"&$G18)","v":5},25,8,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E18,'Program App Details Report'!$O$3:$O$870,$G18)/L18,0)","v":1500},4500,2186.3418909802322,null,null,1,4935.2681152755413,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E18,'Program App Details Report'!$O$3:$O$870,$G18)/L18,0)","v":18621.166000000001},0.76227063434913711,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E15,'Program App Details Report'!$O$3:$O$870,$G15)/L15,0)","v":1.966},0,null,null,null,null,null,null,null,{"$f":"V18*$U18","v":4935.2681152755413},{"$f":"W18*$U18","v":18621.166000000001},{"$f":"X18*$U18","v":0.76227063434913711},{"$f":"Y18*$U18","v":1.966},{"$f":"Z18*$U18","v":0},{"$f":"AA18*$U18","v":0},{"$f":"AB18*$U18","v":0},{"$f":"AC18*$U18","v":0},{"$f":"AD18*$U18","v":0},{"$f":"AE18*$U18","v":0},{"$f":"AF18*$U18","v":0},{"$f":"AG18*$U18","v":0},null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential HVAC_HVAC_Ductless Minisplit HP_Actual",{"$f":"ISNUMBER(MATCH(B19,'2016'!B:B,0))","v":true},"Residential","Residential HVAC","HVAC","Ductless Minisplit HP","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B19,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1.4157428781035957},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E19,'Program App Details Report'!$O$3:$O$870,$G19),0)","v":8},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E19&\"_\"&$G19)","v":5},18,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E19,'Program App Details Report'!$O$3:$O$870,$G19)/L19,0)","v":81.25},716,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E19,'Program App Details Report'!$O$3:$O$870,$G19)/L19,0)","v":1957.185375},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E19,'Program App Details Report'!$O$3:$O$870,$G19)/L19,0)","v":0.71225000000000005},null,0,null,null,null,null,null,null,null,1957.185375,0,0.71225000000000005,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential HVAC_DHW_Heat Pump Water Heater_Actual",{"$f":"ISNUMBER(MATCH(B20,'2016'!B:B,0))","v":true},"Residential","Residential HVAC","DHW","Heat Pump Water Heater","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B20,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1.8240646854445932},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E20,'Program App Details Report'!$O$3:$O$870,$G20),0)","v":4},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E20&\"_\"&$G20)","v":12},15,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E20,'Program App Details Report'!$O$3:$O$870,$G20)/L20,0)","v":287.5},700,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E20,'Program App Details Report'!$O$3:$O$870,$G20)/L20,0)","v":3035},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E20,'Program App Details Report'!$O$3:$O$870,$G20)/L20,0)","v":0.14374999999999999},null,0,null,null,null,null,null,null,null,3035,0,0.14374999999999999,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential HVAC_DHW_Electric Water Heater EF ≥ 0.95_Actual",{"$f":"ISNUMBER(MATCH(B21,'2016'!B:B,0))","v":true},"Residential","Residential HVAC","DHW","Electric Water Heater EF ≥ 0.95","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B21,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1.4242813180794156},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E21,'Program App Details Report'!$O$3:$O$870,$G21),0)","v":52},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E21&\"_\"&$G21)","v":10},15,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E21,'Program App Details Report'!$O$3:$O$870,$G21)/L21,0)","v":84.134615384615387},51.06,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E21,'Program App Details Report'!$O$3:$O$870,$G21)/L21,0)","v":168.6979300000001},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E21,'Program App Details Report'!$O$3:$O$870,$G21)/L21,0)","v":1.9255961538461534E-2},null,0,null,null,null,null,null,null,null,168.6979300000001,0,1.9255961538461534E-2,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,"Residential_Residential HVAC_DHW_Electric Water Heater EF 0.95_Actual",{"$f":"ISNUMBER(MATCH(B22,'2016'!B:B,0))","v":true},"Residential","Residential HVAC","DHW","Electric Water Heater EF 0.95","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B22,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1.0183606886453538},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E22,'Program App Details Report'!$O$3:$O$870,$G22),0)","v":11},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E22&\"_\"&$G22)","v":10},15,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E22,'Program App Details Report'!$O$3:$O$870,$G22)/L22,0)","v":48.18181818181818},51.06,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E22,'Program App Details Report'!$O$3:$O$870,$G22)/L22,0)","v":120.61821636363638},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E22,'Program App Details Report'!$O$3:$O$870,$G22)/L22,0)","v":1.3769999999999999E-2},null,0,null,null,null,null,null,null,null,120.61821636363638,0,1.3769999999999999E-2,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,{"$f":"D23&\"_\"&E23&\"_\"&F23&\"_\"&G23&\"_\"&H23","v":"Residential_Whole House Efficiency_Various_Audit Measures_Actual"},{"$f":"ISNUMBER(MATCH(B23,'2016'!B:B,0))","v":true},"Residential","Whole House Efficiency","Various","Audit Measures","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B23,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":"n/a"},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E23,'Program App Details Report'!$O$3:$O$870,$G23),0)","v":17},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E23&\"_\"&$G23)","v":100},15,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E23,'Program App Details Report'!$O$3:$O$870,$G23)/L23,0)","v":0},null,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E23,'Program App Details Report'!$O$3:$O$870,$G23)/L23,0)","v":508},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E23,'Program App Details Report'!$O$3:$O$870,$G23)/L23,0)","v":0.18999999999999997},null,0,null,null,null,null,null,null,null,508,0,0.18999999999999997,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,"Residential_Whole House Efficiency_Various_EE Kit_Actual",{"$f":"ISNUMBER(MATCH(B24,'2016'!B:B,0))","v":true},"Residential","Whole House Efficiency","Various","EE Kit","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B24,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":"n/a"},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E24,'Program App Details Report'!$O$3:$O$870,$G24),0)","v":17},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E24&\"_\"&$G24)","v":100},10,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E24,'Program App Details Report'!$O$3:$O$870,$G24)/L24,0)","v":0},null,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E24,'Program App Details Report'!$O$3:$O$870,$G24)/L24,0)","v":417},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E24,'Program App Details Report'!$O$3:$O$870,$G24)/L24,0)","v":4.4000000000000004E-2},null,0,null,null,null,null,null,null,null,417,0,4.4000000000000004E-2,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,{"$f":"D25&\"_\"&E25&\"_\"&F25&\"_\"&G25&\"_\"&H25","v":"Residential_Residential Audit_Various_Online Audit_Actual"},{"$f":"ISNUMBER(MATCH(B25,'2016'!B:B,0))","v":true},"Residential","Residential Audit","Various","Online Audit","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B25,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":"n/a"},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E25,'Program App Details Report'!$O$3:$O$870,$G25),0)","v":610},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E25&\"_\"&$G25)","v":400},10,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E25,'Program App Details Report'!$O$3:$O$870,$G25)/L25,0)","v":0},null,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E25,'Program App Details Report'!$O$3:$O$870,$G25)/L25,0)","v":209},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E25,'Program App Details Report'!$O$3:$O$870,$G25)/L25,0)","v":2.1999999999999999E-2},null,0,null,null,null,null,null,null,null,209,0,2.1999999999999999E-2,0,0,0,0,0,0,0,0,0,null,null,"Plan","Plan","n/a"]
[null,{"$f":"D26&\"_\"&E26&\"_\"&F26&\"_\"&G26&\"_\"&H26","v":"Residential_School-Based Energy Education_Various_EE Kit/Education Materials_Actual"},{"$f":"ISNUMBER(MATCH(B26,'2016'!B:B,0))","v":true},"Residential","School-Based Energy Education","Various","EE Kit/Education Materials","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B26,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":"n/a"},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E26,'Program App Details Report'!$O$3:$O$870,$G26),0)","v":1360},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E26&\"_\"&$G26)","v":1200},5,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E26,'Program App Details Report'!$O$3:$O$870,$G26)/L26,0)","v":0},null,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E26,'Program App Details Report'!$O$3:$O$870,$G26)/L26,0)","v":397},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E26,'Program App Details Report'!$O$3:$O$870,$G26)/L26,0)","v":4.0000000000000008E-2},null,null,null,null,null,null,null,null,null,397,0,4.0000000000000008E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,{"$f":"D27&\"_\"&E27&\"_\"&F27&\"_\"&G27&\"_\"&H27","v":"Residential_Weatherization_Various_Weatherization Measures_Actual"},{"$f":"ISNUMBER(MATCH(B27,'2016'!B:B,0))","v":true},"Residential","Weatherization","Various","Weatherization Measures","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B27,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":"n/a"},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E27,'Program App Details Report'!$O$3:$O$870,$G27),0)","v":25},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E27&\"_\"&$G27)","v":25},15,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E27,'Program App Details Report'!$O$3:$O$870,$G27)/L27,0)","v":0},null,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E27,'Program App Details Report'!$O$3:$O$870,$G27)/L27,0)","v":865},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E27,'Program App Details Report'!$O$3:$O$870,$G27)/L27,0)","v":0.15499999999999992},null,null,null,null,null,null,null,null,null,865,0,0.15499999999999992,0,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,{"$f":"D28&\"_\"&E28&\"_\"&F28&\"_\"&G28&\"_\"&H28","v":"Residential_Weatherization_Various_EE Kit_Actual"},{"$f":"ISNUMBER(MATCH(B28,'2016'!B:B,0))","v":true},"Residential","Weatherization","Various","EE Kit","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B28,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":"n/a"},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E28,'Program App Details Report'!$O$3:$O$870,$G28),0)","v":25},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E28&\"_\"&$G28)","v":25},10,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E28,'Program App Details Report'!$O$3:$O$870,$G28)/L28,0)","v":0},null,null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E28,'Program App Details Report'!$O$3:$O$870,$G28)/L28,0)","v":417},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E28,'Program App Details Report'!$O$3:$O$870,$G28)/L28,0)","v":4.4000000000000011E-2},null,null,null,null,null,null,null,null,null,417,0,4.4000000000000011E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,{"$f":"D29&\"_\"&E29&\"_\"&F29&\"_\"&G29&\"_\"&H29","v":"Commercial_Commercial Prescriptive Rebate_Lighting_C&I Lighting_Actual"},{"$f":"ISNUMBER(MATCH(B29,'2016'!B:B,0))","v":true},"Commercial","Commercial Prescriptive Rebate","Lighting","C&I Lighting","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B29,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":1.1093117054962569},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E29,'Program App Details Report'!$O$3:$O$870,$G29),0)","v":19546},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E29&\"_\"&$G29)","v":6500},8,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E29,'Program App Details Report'!$O$3:$O$870,$G29)/L29,0)","v":13.552429393226236},{"$f":"SUMPRODUCT(--('Plan Data'!$A$3:$A$107=$E29&\"_\"&$G29),'Plan Data'!$E$3:$E$107,'Plan Data'!$H$3:$H$107)/M29","v":39.59403076923077},null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E29,'Program App Details Report'!$O$3:$O$870,$G29)/L29,0)","v":147.79287511511296},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E29,'Program App Details Report'!$O$3:$O$870,$G29)/L29,0)","v":3.5565772485419006E-2},null,null,null,null,null,null,null,null,null,147.79287511511296,0,3.5565772485419006E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,"Commercial_Commercial Prescriptive Rebate_Lighting_C&I HVAC_Actual",{"$f":"ISNUMBER(MATCH(B30,'2016'!B:B,0))","v":true},"Commercial","Commercial Prescriptive Rebate","Lighting","C&I HVAC","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B30,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":"n/a"},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E30,'Program App Details Report'!$O$3:$O$870,$G30),0)","v":0},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E30&\"_\"&$G30)","v":24},15,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E30,'Program App Details Report'!$O$3:$O$870,$G30)/L30,0)","v":0},{"$f":"SUMPRODUCT(--('Plan Data'!$A$3:$A$107=$E30&\"_\"&$G30),'Plan Data'!$E$3:$E$107,'Plan Data'!$H$3:$H$107)/M30","v":1101.6666666666667},null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E30,'Program App Details Report'!$O$3:$O$870,$G30)/L30,0)","v":0},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E30,'Program App Details Report'!$O$3:$O$870,$G30)/L30,0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,{"$f":"D31&\"_\"&E31&\"_\"&F31&\"_\"&G31&\"_\"&H31","v":"Commercial_Commercial Prescriptive Rebate_Lighting_C&I Motors_Actual"},{"$f":"ISNUMBER(MATCH(B31,'2016'!B:B,0))","v":true},"Commercial","Commercial Prescriptive Rebate","Lighting","C&I Motors","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B31,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":95.629894173044789},true,"Units",{"$f":"IFERROR(SUMIFS('Program App Details Report'!$X$3:$X$870,'Program App Details Report'!$N$3:$N$870,$E31,'Program App Details Report'!$O$3:$O$870,$G31),0)","v":2},{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E31&\"_\"&$G31)","v":10},15,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E31,'Program App Details Report'!$O$3:$O$870,$G31)/L31,0)","v":325},{"$f":"SUMPRODUCT(--('Plan Data'!$A$3:$A$107=$E31&\"_\"&$G31),'Plan Data'!$E$3:$E$107,'Plan Data'!$H$3:$H$107)/M31","v":115},null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E31,'Program App Details Report'!$O$3:$O$870,$G31)/L31,0)","v":25654.483499999998},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E31,'Program App Details Report'!$O$3:$O$870,$G31)/L31,0)","v":2.5300000000000002},null,null,null,null,null,null,null,null,null,25654.483499999998,0,2.5300000000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,{"$f":"D32&\"_\"&E32&\"_\"&F32&\"_\"&G32&\"_\"&H32","v":"Commercial_Commercial Custom Rebate_Various_C&I Custom_Actual"},{"$f":"ISNUMBER(MATCH(B32,'2016'!B:B,0))","v":true},"Commercial","Commercial Custom Rebate","Various","C&I Custom","Actual",{"$f":"INDEX(OFFSET('2016'!$AG$23,,,TotalMeasures),MATCH($B32,OFFSET('2016'!$B$23,,,TotalMeasures),0))","v":2.012251410029934},true,"Units",47,{"$f":"SUMIFS('Plan Data'!E:E,'Plan Data'!$A:$A,$E32&\"_\"&$G32)","v":45},15,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$E32,'Program App Details Report'!$O$3:$O$870,$G32)/L32,0)","v":3672.5731914893618},{"$f":"P32*2","v":7345.1463829787235},null,null,null,1,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AA$3:$AA$870,'Program App Details Report'!$N$3:$N$870,$E32,'Program App Details Report'!$O$3:$O$870,$G32)/L32,0)","v":32771.760425531917},null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$Z$3:$Z$870,'Program App Details Report'!$N$3:$N$870,$E32,'Program App Details Report'!$O$3:$O$870,$G32)/L32,0)","v":7.9393404255319151},null,null,null,null,null,null,null,null,null,32771.760425531917,0,7.9393404255319151,0,null,null,null,null,null,null,null,null,null,null,"Plan ($/kWh)",null,"n/a"]

{"sheet":"Program Inputs","index":5,"n_rows":15,"n_cols":47,"rows_kept":15,"cut":false,"hidden":false,"merged":[[1,34,1,40],[1,42,1,46],[2,30,2,33],[2,34,2,37],[2,5,2,8],[2,21,2,24],[2,17,2,20],[2,13,2,16],[2,25,2,28]]}
[{"$f":"IFERROR(VALUE(MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255)),MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":"Program Inputs"}]
[{"$f":"HYPERLINK(\"#'Contents'!a1\",\"Return to Contents\")","v":"Return to Contents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From App Data",null,null,null,null,"From Budget Detail",null,null,null,null,null,null,null,"From Plan"]
[null,null,null,null,null,"Total Participants (Customers)",null,null,null,"Delivery","Admin","Marketing","Evaluation","Delivery",null,null,null,"Administrative",null,null,null,"Marketing",null,null,null,"Evaluation",null,null,null,"Total Incentive Cost ($)","Total Non-Incentive Cost ($)",null,null,null,"Total Program Expenditures ($)"]
["Key","Sector","Program",null,"First Year TRC",2017,2018,2019,"Total","($/Participant)","% (Delivery + Incentive)","% (Delivery + Incentive)","% Total Program Cost",2017,2018,2019,"Total",2017,2018,2019,"Total",2017,2018,2019,"Total",2017,2018,2019,"Total",2016,2016,2018,2019,"Total",2016,2018,2019,"Total","Customer Incentives","Utility Direct Costs","Incentive Variance","Notes","Total Incentive Cost ($)","Total Non-Incentive Cost ($)","Total","kWh","kW"]
[{"$f":"B5&\"_\"&C5&\"_\"&D5","v":"Residential_Residential Lighting_Actual"},"Residential","Residential Lighting","Actual",{"$f":"'2016'!AG11","v":0.77166063201124857},0,0,0,{"$f":"SUM(F5:H5)","v":0},0,0,0,null,{"$f":"$J5*F5","v":0},{"$f":"$J5*G5","v":0},{"$f":"$J5*H5","v":0},0,{"$f":"$K5*(N5+AD5)","v":0},{"$f":"$K5*(O5+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K5*(P5+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K5*(Q5+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L5*(N5+AD5)","v":0},{"$f":"$L5*(O5+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L5*(P5+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L5*(Q5+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(SUMIFS($N5:$Y5,$N$4:$Y$4,Z$4),SUMIFS($AD5:$AD5,$AD$4:$AD$4,Z$4))*$M5","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Budget!E38","v":14470.16},{"$f":"Budget!D38","v":15316.119999999999},{"$f":"SUMIFS($N5:$AC5,$N$4:$AC$4,AF$4)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AE5,AD5)","v":29786.28},{"$f":"SUMIFS($AD5:$AH5,$AD$4:$AH$4,AJ$4)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},1886,26621,{"$f":"IFERROR(AM5/AD5-1,0)","v":-0.86966280953355046},"Incentives in App Data do not match budget detail",{"$f":"'Plan Data'!J7","v":20100},{"$f":"'Plan Data'!K7","v":11535.45},{"$f":"SUM(AQ5,AR5)","v":31635.45},{"$f":"'Plan Data'!F7","v":152003.5},{"$f":"'Plan Data'!G7","v":17.889344368074063}]
[{"$f":"B6&\"_\"&C6&\"_\"&D6","v":"Residential_Residential Appliance Recycling_Actual"},"Residential","Residential Appliance Recycling","Actual",{"$f":"'2016'!AG12","v":1.7070350616402026},0,0,0,{"$f":"SUM(F6:H6)","v":0},0,0,0,null,{"$f":"$J6*F6","v":0},{"$f":"$J6*G6","v":0},{"$f":"$J6*H6","v":0},{"$f":"$J6*I6","v":0},0,{"$f":"$K6*(O6+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K6*(P6+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K6*(Q6+#REF!)","v":{"$error":"#REF!"}},0,{"$f":"$L6*(O6+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L6*(P6+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L6*(Q6+#REF!)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Budget!E39","v":3750},{"$f":"Budget!D39","v":8998.2100000000009},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AE6,AD6)","v":12748.210000000001},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3850,8885,2.6666666666666616E-2,"?",{"$f":"'Plan Data'!J11","v":9875},{"$f":"'Plan Data'!K11","v":14124.0625},{"$f":"SUM(AQ6,AR6)","v":23999.0625},{"$f":"'Plan Data'!F11","v":81399.899999999994},{"$f":"'Plan Data'!G11","v":9.3732230123625229}]
["Residential_Residential HVAC_Actual","Residential","Residential HVAC","Actual",{"$f":"'2016'!AG13","v":1.6269791904631583},0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"$K7*(O7+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K7*(P7+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K7*(Q7+#REF!)","v":{"$error":"#REF!"}},0,{"$f":"$L7*(O7+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L7*(P7+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L7*(Q7+#REF!)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Budget!E40","v":20761.75},{"$f":"Budget!D40","v":530},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},21291.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},23552,0,0.13439377701783317,"?",{"$f":"'Plan Data'!J15","v":43240},{"$f":"'Plan Data'!K15","v":14420.539999999999},57660.54,{"$f":"'Plan Data'!F15","v":193823.81275965981},{"$f":"'Plan Data'!G15","v":68.919252126499742}]
["Residential_Whole House Efficiency_Actual","Residential","Whole House Efficiency","Actual",{"$f":"'2016'!AG14","v":0.71102612464423831},0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"$K8*(O8+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K8*(P8+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K8*(Q8+#REF!)","v":{"$error":"#REF!"}},0,{"$f":"$L8*(O8+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L8*(P8+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L8*(Q8+#REF!)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Budget!E41","v":0},{"$f":"Budget!D41","v":9043.6200000000008},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},9043.6200000000008,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,15044,0,"Confirm measure cost included in Utility Direct",{"$f":"'Plan Data'!J27","v":0},{"$f":"'Plan Data'!K27","v":32287.5},32287.5,{"$f":"'Plan Data'!F27","v":90540.200137585081},{"$f":"'Plan Data'!G27","v":23.030414738130393}]
["Residential_Residential Audit_Actual","Residential","Residential Audit","Actual",{"$f":"'2016'!AG15","v":6.6011324208765219},0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"$K9*(O9+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K9*(P9+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K9*(Q9+#REF!)","v":{"$error":"#REF!"}},0,{"$f":"$L9*(O9+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L9*(P9+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L9*(Q9+#REF!)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Budget!E42","v":0},{"$f":"Budget!D42","v":6424.8399999999992},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},6424.8399999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,"Confirm measure cost included in Utility Direct",{"$f":"'Plan Data'!J37","v":0},{"$f":"'Plan Data'!K37","v":25263},25263,{"$f":"'Plan Data'!F37","v":79399.544077264174},{"$f":"'Plan Data'!G37","v":8.0018171584689668}]
["Residential_School-Based Energy Education_Actual","Residential","School-Based Energy Education","Actual",{"$f":"'2016'!AG16","v":1.5079698395888954},0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"$K10*(O10+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K10*(P10+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K10*(Q10+#REF!)","v":{"$error":"#REF!"}},0,{"$f":"$L10*(O10+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L10*(P10+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L10*(Q10+#REF!)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Budget!E43","v":0},{"$f":"Budget!D43","v":69731.040000000008},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},69731.040000000008,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,69732,0,"Confirm measure cost included in Utility Direct",{"$f":"'Plan Data'!J43","v":0},{"$f":"'Plan Data'!K43","v":66150},66150,{"$f":"'Plan Data'!F43","v":476397.26446358504},{"$f":"'Plan Data'!G43","v":48.010902950813801}]
["Residential_Weatherization_Actual","Residential","Weatherization","Actual",{"$f":"'2016'!AG17","v":1.5941255336497888},0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"$K11*(O11+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K11*(P11+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K11*(Q11+#REF!)","v":{"$error":"#REF!"}},0,{"$f":"$L11*(O11+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L11*(P11+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L11*(Q11+#REF!)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Budget!E44","v":0},{"$f":"Budget!D44","v":8160.7800000000007},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},8160.7800000000007,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,8156,0,"Confirm measure cost included in Utility Direct",{"$f":"'Plan Data'!J44","v":0},{"$f":"'Plan Data'!K44","v":9646.875},9646.875,{"$f":"'Plan Data'!F44","v":41479.874026174155},{"$f":"'Plan Data'!G44","v":5.8868512151819195}]
["Commercial_Commercial Prescriptive Rebate_Actual","Commercial","Commercial Prescriptive Rebate","Actual",{"$f":"'2016'!AG18","v":1.0953685971223099},0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"$K12*(O12+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K12*(P12+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K12*(Q12+#REF!)","v":{"$error":"#REF!"}},0,{"$f":"$L12*(O12+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L12*(P12+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L12*(Q12+#REF!)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Budget!E45","v":265545.78492000001},{"$f":"Budget!D45","v":29701.035080000001},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},295246.82,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},267018,28309,5.5441101444841934E-3,"?",{"$f":"'Plan Data'!J56","v":144592},{"$f":"'Plan Data'!K56","v":98322.559999999998},242914.56,{"$f":"'Plan Data'!F56","v":2740189.5192383756},{"$f":"'Plan Data'!G56","v":583.55293825296167}]
["Commercial_Commercial Custom Rebate_Actual","Commercial","Commercial Custom Rebate","Actual",{"$f":"'2016'!AG19","v":1.8662881651522236},0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"$K13*(O13+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K13*(P13+#REF!)","v":{"$error":"#REF!"}},{"$f":"$K13*(Q13+#REF!)","v":{"$error":"#REF!"}},0,{"$f":"$L13*(O13+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L13*(P13+#REF!)","v":{"$error":"#REF!"}},{"$f":"$L13*(Q13+#REF!)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Budget!E46","v":172610.94},{"$f":"Budget!D46","v":26999.960000000021},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},199610.90000000002,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},172612,27004,6.1409780862664576E-6,"?",{"$f":"'Plan Data'!J55","v":178650},{"$f":"'Plan Data'!K55","v":97096.274999999994},275746.27500000002,{"$f":"'Plan Data'!F55","v":1942980.2099999997},{"$f":"'Plan Data'!G55","v":481.98449999999997}]
["Portfolio_Cross Marketing and Training_Actual","Portfolio","Cross Marketing and Training","Actual",{"$f":"'2016'!AG20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!E47","v":0},{"$f":"Budget!D47","v":107681.59000000003},0,0,0,107681.59000000003,null,null,null,0,97311,0,"Only included in portfolio level TRC",{"$f":"'Plan Data'!J5","v":0},{"$f":"'Plan Data'!K5","v":39645.700000000004},39645.700000000004]
[{"$f":"B15&\"_\"&C15&\"_\"&D15","v":"Portfolio_General Administration_Actual"},"Portfolio","General Administration","Actual",{"$f":"'2016'!AG21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!E48","v":0},{"$f":"Budget!D48","v":66144.050000000017},0,0,0,66144.050000000017,null,null,null,0,65826,0,"Only included in portfolio level TRC"]

{"sheet":"Portfolio Inputs","index":6,"n_rows":42,"n_cols":64,"rows_kept":42,"cut":false,"hidden":false,"merged":[[9,1,13,1],[15,1,20,1],[3,1,3,2],[4,1,7,1]]}
[{"$f":"IFERROR(VALUE(MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255)),MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":"Portfolio Inputs"}]
[{"$f":"HYPERLINK(\"#'Contents'!a1\",\"Return to Contents\")","v":"Return to Contents"}]
[]
[null,"Variable",null,"Input","Source"]
[null,"Forecast","Model Start Year",2016]
[null,null,"Model End Year",2050]
[null,null,"Cycle Start Year",2016]
[null,null,"Cycle End Year",2016]
[]
[null,"Discount Rate","Discount Rate (TRC)",8.8400000000000006E-2,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]"]
[null,null,"Discount Rate (UCT)",8.8400000000000006E-2,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]"]
[null,null,"Discount Rate (SCT)",8.8400000000000006E-2,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]"]
[null,null,"Discount Rate (PCT)",8.8400000000000006E-2,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]"]
[null,null,"Discount Rate (RIM)",8.8400000000000006E-2,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]"]
[]
[null,"Losses","Electric Line Losses",1.0469999999999999,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]"]
[null,null,"Electric Peak Line Losses",1.0469999999999999,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]"]
[null,null,"Natural Gas Losses",1]
[null,null,"Water Losses",1]
[null,null,"Propane Losses",1]
[null,null,"Fuel Oil Losses",1]
[]
[null,null,"Wholesale","Escalation","Notes",{"$f":"BaseYear","v":2016},{"$f":"F23+1","v":2017},2018,2019,2020,{"$f":"J23+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"V23+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,null,"Avoided Energy Cost ($/kWh)",1.4999999999999999E-2,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]",4.1015595077935077E-2,4.16308290041041E-2,4.2255291439165656E-2,4.2889120810753134E-2,4.3532457622914425E-2,4.4185444487258134E-2,4.4848226154567003E-2,4.55209495468855E-2,4.6203763790088781E-2,4.6896820246940106E-2,4.7600272550644203E-2,4.8314276638903864E-2,4.9038990788487419E-2,4.9774575650314727E-2,5.0521194285069446E-2,5.1279012199345483E-2,5.2048197382335661E-2,5.2828920343070691E-2,{"$f":"W24*(1+$D24)","v":5.3621354148216747E-2},{"$f":"X24*(1+$D24)","v":5.4425674460439992E-2},5.5242059577346583E-2,5.6070690471006775E-2,5.6911750828071872E-2,5.7765427090492948E-2,5.8631908496850335E-2,5.9511387124303088E-2,6.0404057931167626E-2,6.1310118800135135E-2,6.2229770582137155E-2,6.3163217140869213E-2,6.4110665397982242E-2,6.5072325378951967E-2,6.6048410259636245E-2,6.7039136413530778E-2,6.8044723459733739E-2,6.9065394311629738E-2,7.0101375226304177E-2,7.1152895854698736E-2,7.2220189292519207E-2,7.3303492131906983E-2,7.4403044513885574E-2,7.5519090181593848E-2,7.6651876534317751E-2,7.7801654682332508E-2,7.8968679502567488E-2,8.015320969510599E-2,8.1355507840532568E-2,8.2575840458140551E-2,8.3814478065012646E-2,8.5071695235987829E-2,8.6347770664527632E-2,8.7642987224495539E-2,8.8957632032862957E-2,9.0291996513355899E-2,9.1646376461056223E-2,9.3021072107972058E-2,9.4416388189591624E-2,9.5832634012435483E-2,9.7270123522622001E-2]
[null,null,"Avoided Demand Forecast ($/kW-year)",1.4999999999999999E-2,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]",15.426632534393612,15.658032022409515,15.892902502745656,16.131296040286838,16.373265480891138,16.618864463104504,16.868147430051071,17.121169641501837,17.377987186124361,17.638656993916225,17.903236848824967,18.17178540155734,18.444362182580697,18.721027615319407,19.001843029549196,19.286870674992432,19.576173735117315,19.869816341144073,{"$f":"W25*(1+$D25)","v":20.167863586261234},20.470381540055151,20.777437263155974,21.089098822103313,21.40543530443486,21.72651683400138,22.0524145865114,22.38320080530907,22.718948817388704,23.05973304964953,23.405629045394271,23.756713481075181,24.113064183291307,24.474760146040673,24.841881548231282,25.214509771454747,25.592727418026566,25.976618329296961,26.366267604236413,26.761761618299957,27.163188042574454,27.570635863213067,27.984195401161259,28.403958332178675,28.830017707161353,29.262467972768771,29.701404992360299,30.146926067245701,30.599129958254384,31.058116907628197,31.523988661242615,31.996848491161252,32.476801218528671,32.963953236806596,33.45841253535869,33.96028872338907,34.469693054239904,34.986738450053501,35.511539526804299,36.044212619706357,36.58487580900195]
[null,null,"Avoided Natural Gas Cost ($/Therm)","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Avoided Propane","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Avoided Fuel Oil","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Environmental Costs ($/kWh)",0,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]",1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,{"$f":"W29*(1+$D29)","v":1.14E-2},{"$f":"X29*(1+$D29)","v":1.14E-2},1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2,1.14E-2]
[null,null,"Avoided Water Supply Cost ($/gal)","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Retail","Escalation","Notes",{"$f":"F23","v":2016},{"$f":"G23","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,null,"Elec Residential",1.4999999999999999E-2,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]",0.13828747315155848,0.14036178524883183,0.14246721202756429,0.14460422020797775,0.14677328351109739,0.14897488276376383,0.15120950600522026,0.15347764859529855,0.15577981332422802,0.15811651052409142,0.16048825818195278,0.16289558205468205,0.16533901578550225,0.16781910102228478,0.17033638753761904,0.1728914333506833,0.17548480485094353,0.17811707692370768,{"$f":"W33*(1+$D33)","v":0.18078883307756327},{"$f":"X33*(1+$D33)","v":0.18350066557372671},{"$f":"Y33*(1+$D33)","v":0.18625317555733259},{"$f":"Z33*(1+$D33)","v":0.18904697319069255},{"$f":"AA33*(1+$D33)","v":0.19188267778855292},{"$f":"AB33*(1+$D33)","v":0.1947609179553812},{"$f":"AC33*(1+$D33)","v":0.19768233172471189},{"$f":"AD33*(1+$D33)","v":0.20064756670058254},{"$f":"AE33*(1+$D33)","v":0.20365728020109125},{"$f":"AF33*(1+$D33)","v":0.2067121394041076},{"$f":"AG33*(1+$D33)","v":0.20981282149516919},{"$f":"AH33*(1+$D33)","v":0.21296001381759672},{"$f":"AI33*(1+$D33)","v":0.21615441402486066},{"$f":"AJ33*(1+$D33)","v":0.21939673023523354},{"$f":"AK33*(1+$D33)","v":0.22268768118876203},{"$f":"AL33*(1+$D33)","v":0.22602799640659343},{"$f":"AM33*(1+$D33)","v":0.22941841635269231},{"$f":"AN33*(1+$D33)","v":0.23285969259798267},{"$f":"AO33*(1+$D33)","v":0.23635258798695238},{"$f":"AP33*(1+$D33)","v":0.23989787680675664},{"$f":"AQ33*(1+$D33)","v":0.24349634495885797},{"$f":"AR33*(1+$D33)","v":0.24714879013324081},{"$f":"AS33*(1+$D33)","v":0.25085602198523937},{"$f":"AT33*(1+$D33)","v":0.25461886231501796},{"$f":"AU33*(1+$D33)","v":0.25843814524974318},{"$f":"AV33*(1+$D33)","v":0.26231471742848927},{"$f":"AW33*(1+$D33)","v":0.26624943818991659},{"$f":"AX33*(1+$D33)","v":0.2702431797627653},{"$f":"AY33*(1+$D33)","v":0.27429682745920675},{"$f":"AZ33*(1+$D33)","v":0.27841127987109482},{"$f":"BA33*(1+$D33)","v":0.28258744906916122},{"$f":"BB33*(1+$D33)","v":0.28682626080519863},{"$f":"BC33*(1+$D33)","v":0.29112865471727656},{"$f":"BD33*(1+$D33)","v":0.2954955845380357},{"$f":"BE33*(1+$D33)","v":0.29992801830610621},{"$f":"BF33*(1+$D33)","v":0.3044269385806978},{"$f":"BG33*(1+$D33)","v":0.30899334265940825},{"$f":"BH33*(1+$D33)","v":0.31362824279929935},{"$f":"BI33*(1+$D33)","v":0.31833266644128883},{"$f":"BJ33*(1+$D33)","v":0.32310765643790812},{"$f":"BK33*(1+$D33)","v":0.32795427128447668}]
[null,null,"Elec C&I",1.4999999999999999E-2,"\\\\ameresco.com\\d\\aeg\\Clients\\Black Hills\\Black Hills So Dakota\\2015-16 DSM Planning\\Draft\\[Black Hills South Dakota PY2-3 (8.19.15).xlsx]",0.10762435942490967,0.1092387248162833,0.11087730568852752,0.11254046527385542,0.11422857225296325,0.11594200083675768,0.11768113084930903,0.11944634781204866,0.12123804302922939,0.1230566136746678,0.12490246287978782,0.12677599982298463,0.12867763982032937,0.13060780441763431,0.13256692148389881,0.13455542530615727,0.13657375668574961,0.13862236303603587,{"$f":"W34*(1+$D34)","v":0.1407016984815764},{"$f":"X34*(1+$D34)","v":0.14281222395880003},{"$f":"Y34*(1+$D34)","v":0.14495440731818202},{"$f":"Z34*(1+$D34)","v":0.14712872342795474},{"$f":"AA34*(1+$D34)","v":0.14933565427937406},{"$f":"AB34*(1+$D34)","v":0.15157568909356467},{"$f":"AC34*(1+$D34)","v":0.15384932442996813},{"$f":"AD34*(1+$D34)","v":0.15615706429641762},{"$f":"AE34*(1+$D34)","v":0.15849942026086386},{"$f":"AF34*(1+$D34)","v":0.16087691156477679},{"$f":"AG34*(1+$D34)","v":0.16329006523824843},{"$f":"AH34*(1+$D34)","v":0.16573941621682214},{"$f":"AI34*(1+$D34)","v":0.16822550746007445},{"$f":"AJ34*(1+$D34)","v":0.17074889007197555},{"$f":"AK34*(1+$D34)","v":0.17331012342305516},{"$f":"AL34*(1+$D34)","v":0.17590977527440096},{"$f":"AM34*(1+$D34)","v":0.17854842190351697},{"$f":"AN34*(1+$D34)","v":0.18122664823206971},{"$f":"AO34*(1+$D34)","v":0.18394504795555075},{"$f":"AP34*(1+$D34)","v":0.18670422367488398},{"$f":"AQ34*(1+$D34)","v":0.18950478703000723},{"$f":"AR34*(1+$D34)","v":0.19234735883545731},{"$f":"AS34*(1+$D34)","v":0.19523256921798915},{"$f":"AT34*(1+$D34)","v":0.19816105775625897},{"$f":"AU34*(1+$D34)","v":0.20113347362260284},{"$f":"AV34*(1+$D34)","v":0.20415047572694187},{"$f":"AW34*(1+$D34)","v":0.20721273286284597},{"$f":"AX34*(1+$D34)","v":0.21032092385578866},{"$f":"AY34*(1+$D34)","v":0.21347573771362546},{"$f":"AZ34*(1+$D34)","v":0.21667787377932982},{"$f":"BA34*(1+$D34)","v":0.21992804188601975},{"$f":"BB34*(1+$D34)","v":0.22322696251431001},{"$f":"BC34*(1+$D34)","v":0.22657536695202465},{"$f":"BD34*(1+$D34)","v":0.22997399745630501},{"$f":"BE34*(1+$D34)","v":0.23342360741814955},{"$f":"BF34*(1+$D34)","v":0.23692496152942177},{"$f":"BG34*(1+$D34)","v":0.24047883595236308},{"$f":"BH34*(1+$D34)","v":0.24408601849164852},{"$f":"BI34*(1+$D34)","v":0.24774730876902321},{"$f":"BJ34*(1+$D34)","v":0.25146351840055853},{"$f":"BK34*(1+$D34)","v":0.25523547117656686}]
[null,null,"Gas Residential","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas C&I","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Res Water ($/gal)","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Com Water ($/gal)","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Propane (Res)","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Propane (NRes)","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fuel Oil (Res)","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fuel Oil (NRes)","n/a",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2016","index":7,"n_rows":48,"n_cols":446,"rows_kept":48,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,8,3,22],[3,6,4,6],[3,24,3,30],[3,376,3,409],[3,411,3,444],[3,271,3,304],[3,306,3,339],[3,54,3,56],[3,58,3,59],[3,131,3,164],[3,166,3,199],[3,201,3,234],[3,236,3,269],[3,341,3,374],[3,32,3,36],[3,42,3,43],[3,61,3,94],[3,96,3,129],[3,38,3,40],[3,45,3,46],[3,48,3,52]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,true,true,true,true,true,true,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,{"$f":"HYPERLINK(\"#'Contents'!a1\",\"Return to Contents\")","v":"Return to Contents"},null,"Program Year:",{"$f":"IFERROR(VALUE(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255)),MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255))","v":2016}]
[]
[null,"Key","Sector","Program","End Use","Measure","Version",0,"Measure Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Measure Financials",null,null,null,null,null,null,0,"B/C Ratio -- Cost Tests",null,null,null,null,0,"Levelized Costs per Energy",null,null,0,"NPV_TRC",null,0,"NPV_UCT",null,0,"NPV_SCT",null,null,null,null,0,"NPV_PCT",null,null,0,"NPV_RIM",null,0,"Avoided Energy & Demand Savings, Electricity + Natural Gas ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Avoided Environmental Costs ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Avoided Propane and Fuel Oil Cost ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Participant Propane & Fuel Oil Bill Savings ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Participant Electric and Natural Gas Bill Savings ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Incremental Cost ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Avoided Water Supply Cost ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Participant Water Bill Savings ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Net Electric Savings (kWh at gen)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Net Demand Savings (kW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Net Gas Savings (therm)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"space","Units","First Year kWh","Net kWh","Net Ret. kWh","First Year kW","Net kW","Net Ret. kW","Net Therms","Net Ret. Therms","Net  Water (Gal)","Net Water Ret. (Gal)","Net Propane (Gal)","Net Propane Ret. (Gal)","Net Fuel Oil (Gal)","Net Fuel Oil Ret. (Gal)","space","Incremental Costs","Future Avoided Cost","Measure Life","Remaining Life","Incentives","Non-incentives","Total Program Expenditures","space","TRC","UCT","SCT","PCT","RIM","space","Levelized $/kWh","Levelized $/kW","Levelized $/therm","space","Avoided Energy and Demand Cost (Electric & NG)","Incremental Cost","space","Avoided Energy and Demand Cost (Electric & NG)","Avoided Propane & Fuel Oil Cost","space","Avoided Energy and Demand Cost (Electric & NG)","Avoided Water Supply Cost","Avoided Environmental Costs","Avoided Propane & Fuel Oil Cost","Incremental Cost","space","Electric & NG Bill Savings/Lost Revenue","Propane & Fuel Oil Bill Savings","Incremental Cost","space","Avoided Energy and Demand Cost (Electric & NG)","Electric & NG Bill Savings/Lost Revenue","space",{"$f":"BaseYear","v":2016},{"$f":"BJ5+1","v":2017},{"$f":"BK5+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,"space",{"$f":"BaseYear","v":2016},{"$f":"CS5+1","v":2017},{"$f":"CT5+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,{"$f":"BaseYear","v":2016},{"$f":"EB5+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,{"$f":"BaseYear","v":2016},{"$f":"FK5+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,{"$f":"BaseYear","v":2016},{"$f":"GT5+1","v":2017},{"$f":"GU5+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,{"$f":"BaseYear","v":2016},{"$f":"IC5+1","v":2017},{"$f":"ID5+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,{"$f":"BaseYear","v":2016},{"$f":"JL5+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,{"$f":"BaseYear","v":2016},{"$f":"KU5+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,{"$f":"BaseYear","v":2016},{"$f":"MD5+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,{"$f":"BaseYear","v":2016},{"$f":"NM5+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,{"$f":"BaseYear","v":2016},{"$f":"OV5+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,{"$f":"C6&\"_\"&D6&\"_\"&E6&\"_\"&F6&\"_\"&G6","v":"Portfolio_All_All_All_Actual"},"Portfolio","All","All","All","Actual",null,"n/a",{"$f":"SUM(J11:J21)","v":5564759.8307139985},5541939.0595863964,29192.454000000002,1205.612169,1199.9891676896509,7.8639999999999999,{"$f":"SUM(OFFSET(P$8,,,TotalSectors))","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(Y11:Y21)","v":1208802.9173843092},{"$f":"SUM(Z11:Z21)","v":8745.3675639209287},null,null,{"$f":"SUM(AC11:AC21)","v":477138.63492000004},{"$f":"SUM(AD11:AD21)","v":348731.24508000014},{"$f":"AD6+AC6","v":825869.88000000012},null,{"$f":"IF(OR(AR6>0,AD6>0),(AQ6)/(AD6+AR6),\"n/a\")","v":1.2127912661831601},{"$f":"IF(OR(AD6>0,AC6>0),(AT6+AU6)/((AC6+AD6)),\"n/a\")","v":2.2807200076829077},{"$f":"IF(OR(AD6>0,BA6>0),(AW6+AY6+AZ6+AX6)/(AD6+BA6),\"n/a\")","v":1.4922050465329004},{"$f":"IF(BE6>0,(AC6+BC6+BD6)/BE6,\"n/a\")","v":4.0184586905693651},{"$f":"IF((BH6+AD6+AC6)>0,BG6/(BH6+AD6+AC6),\"n/a\")","v":0.36303565962250556},null,{"$f":"IFERROR(($AD6+$AC6)/($MD6+NPV(DiscountRateTRC,$ME6:$NK6)),\"n/a\")","v":2.0721654906790787E-2},{"$f":"IFERROR(($AD6+$AC6)/($NM6+NPV(DiscountRateTRC,$NN6:$OT6)),\"n/a\")","v":93.735891909301941},{"$f":"($AD6+$AC6)/($OV6+NPV(DiscountRateTRC,$OW6:$QC6))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AQ11:AQ21)","v":1883577.9590586822},{"$f":"SUM(AR11:AR21)","v":1204362.0295661725},null,{"$f":"SUM(AT11:AT21)","v":1883577.9590586822},{"$f":"SUM(AU11:AU21)","v":0},null,{"$f":"SUM(AW11:AW21)","v":1883577.9590586822},{"$f":"SUM(AX11:AX21)","v":0},{"$f":"SUM(AY11:AY21)","v":433955.66310464474},{"$f":"SUM(AZ11:AZ21)","v":0},{"$f":"SUM(BA11:BA21)","v":1204362.0295661725},null,{"$f":"SUM(BC11:BC21)","v":4362540.4293819442},{"$f":"SUM(BD11:BD21)","v":0},{"$f":"SUM(BE11:BE21)","v":1204362.0295661725},null,{"$f":"SUM(BG11:BG21)","v":1883577.9590586822},{"$f":"SUM(BH11:BH21)","v":4362540.4293819442},null,{"$f":"SUM(OFFSET(BJ$8,,,TotalSectors))","v":258441.97400881612},262318.60361894831,266253.38267323253,270247.18341333093,274300.89116453088,252490.98156117089,256278.34628458845,260122.52147885723,105584.78975738355,107168.5616037443,95967.466745330457,97406.978746510387,98868.083427708043,100351.10467912367,101747.35311094623,7188.5773604956112,7296.4060209030431,7405.8521112165909,1653.1983664191662,1677.9963419154535,1703.1662870441851,1728.7137813498475,1754.6444880700951,1780.9641553911465,1807.6786177220133,0,0,0,0,0,0,0,0,0,null,63438.262070139586,63438.262070139586,63438.262070139586,63438.262070139586,63438.262070139586,57283.174070139583,57283.174070139583,57283.174070139583,22997.453957484937,22997.453957484937,20184.413088084937,20184.413088084937,20184.413088084937,20184.413088084937,20161.886688084938,1419.3541710489362,1419.3541710489362,1419.3541710489362,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,0,0,0,0,{"$f":"SUM(OFFSET(DV$8,,,TotalSectors))","v":0},{"$f":"SUM(OFFSET(DW$8,,,TotalSectors))","v":0},{"$f":"SUM(OFFSET(DX$8,,,TotalSectors))","v":0},{"$f":"SUM(OFFSET(DY$8,,,TotalSectors))","v":0},{"$f":"SUM(OFFSET(DZ$8,,,TotalSectors))","v":0},null,{"$f":"SUM(OFFSET(EB$8,,,TotalSectors))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GN$8,,,TotalSectors))","v":0},{"$f":"SUM(OFFSET(GO$8,,,TotalSectors))","v":0},{"$f":"SUM(OFFSET(GP$8,,,TotalSectors))","v":0},{"$f":"SUM(OFFSET(GQ$8,,,TotalSectors))","v":0},{"$f":"SUM(OFFSET(GR$8,,,TotalSectors))","v":0},null,{"$f":"SUM(OFFSET(GT$8,,,TotalSectors))","v":603777.80571706395},612834.47280281992,622026.98989486205,631357.39474328491,640827.75566443417,573616.37190215953,582220.61748069176,590953.92674290226,247642.56417834514,251357.2026410203,217303.53302227569,220563.08601760981,223871.53230787389,227229.60529249199,230316.57401201851,20559.508123872849,20867.900745730934,21180.919256916899,4613.8308451499688,4683.038307827218,4753.2838824446253,4824.583140681294,4896.9518877915125,4970.4061661083852,5044.9622586000105,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(OFFSET(IC$8,,,TotalSectors))","v":1208802.917384309},0,0,0,0,0,0,0,-8745.3675639209287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(OFFSET(JL$8,,,TotalSectors))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(OFFSET(KU$8,,,TotalSectors))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(OFFSET(MD$8,,,TotalSectors))","v":5826303.5427575558},5826303.5427575558,5826303.5427575558,5826303.5427575558,5826303.5427575558,5261007.3027575556,5261007.3027575556,5261007.3027575556,2112134.5871479586,2112134.5871479586,1853778.9915109584,1853778.9915109584,1853778.9915109584,1853778.9915109584,1851710.1195109584,130356.4751831786,130356.4751831786,130356.4751831786,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(OFFSET(NM$8,,,TotalSectors))","v":1262.2759409429998},1262.2759409429998,1262.2759409429998,1262.2759409429998,1262.2759409429998,1205.3191409429999,1205.3191409429999,1205.3191409429999,460.13511888806465,460.13511888806465,431.6024842880646,431.6024842880646,431.6024842880646,431.6024842880646,431.36586228806465,26.133118628064679,26.133118628064679,26.133118628064679,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(OFFSET(OV$8,,,TotalSectors))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C8&\"_\"&D8&\"_\"&E8&\"_\"&F8&\"_\"&G8","v":"Residential_All_All_All_Actual"},"Residential","All","All","All","Actual",null,"n/a",{"$f":"SUMIFS(OFFSET(J$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":1084418.586714},1061597.8155863979,29192.454000000002,132.23458000000002,126.61157868965108,7.8639999999999999,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(Y$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":89446.111968924495},8745.3675639209287,0,0,38981.910000000003,118204.61000000002,{"$f":"AD8+AC8","v":157186.52000000002},null,{"$f":"IF(OR(AR8>0,AD8>0),(AQ8)/(AD8+AR8),\"n/a\")","v":1.5176828285896609},{"$f":"IF(OR(AD8>0,AC8>0),(AT8+AU8)/((AC8+AD8)),\"n/a\")","v":1.9620516816022355},{"$f":"IF(OR(AD8>0,BA8>0),(AW8+AY8+AZ8+AX8)/(AD8+BA8),\"n/a\")","v":1.8803069864003292},{"$f":"IF(BE8>0,(AC8+BC8+BD8)/BE8,\"n/a\")","v":11.085879355583685},{"$f":"IF((BH8+AD8+AC8)>0,BG8/(BH8+AD8+AC8),\"n/a\")","v":0.29079676389759107},null,{"$f":"IFERROR(($AD8+$AC8)/($MD8+NPV(DiscountRateTRC,$ME8:$NK8)),\"n/a\")","v":2.3225871245849988E-2},{"$f":"IFERROR(($AD8+$AC8)/($NM8+NPV(DiscountRateTRC,$NN8:$OT8)),\"n/a\")","v":176.08231111042059},{"$f":"($AD8+$AC8)/($OV8+NPV(DiscountRateTRC,$OW8:$QC8))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIFS(AQ$11:AQ$21,$C$11:$C$21,$C8)","v":308408.07589120348},{"$f":"SUMIFS(AR$11:AR$21,$C$11:$C$21,$C8)","v":85005.224150787777},null,{"$f":"SUMIFS(AT$11:AT$21,$C$11:$C$21,$C8)","v":308408.07589120348},{"$f":"SUMIFS(AU$11:AU$21,$C$11:$C$21,$C8)","v":0},null,{"$f":"SUMIFS(AW$11:AW$21,$C$11:$C$21,$C8)","v":308408.07589120348},0,73688.794967775015,0,85005.224150787777,null,{"$f":"SUMIFS(BC$11:BC$21,$C$11:$C$21,$C8)","v":903375.74952998187},0,85005.224150787777,null,{"$f":"SUMIFS(BG$11:BG$21,$C$11:$C$21,$C8)","v":308408.07589120348},{"$f":"SUMIFS(BH$11:BH$21,$C$11:$C$21,$C8)","v":903375.74952998187},null,{"$f":"SUMIFS(OFFSET(BJ$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":48704.354293965371},49434.919608374861,50176.443402500467,50929.09005353797,51693.026404341028,26543.998829578231,26942.158812021906,27346.291194202229,21710.063268121394,22035.71421714321,9557.6266479303595,9700.9910476493133,9846.5059133640534,9994.2035020645144,10035.098416231203,7188.5773604956112,{"$f":"SUMIFS(OFFSET(BZ$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":7296.4060209030431},7405.8521112165909,1653.1983664191662,1677.9963419154535,1703.1662870441851,1728.7137813498475,1754.6444880700951,1780.9641553911465,1807.6786177220133,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(CS$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":12362.371888539599},12362.371888539599,12362.371888539599,12362.371888539599,12362.371888539599,6207.2838885395986,6207.2838885395986,6207.2838885395986,4853.4224976849355,4853.4224976849355,2040.3816282849361,2040.3816282849361,2040.3816282849361,2040.3816282849361,2017.8552282849362,1419.3541710489362,{"$f":"SUMIFS(OFFSET(DI$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":1419.3541710489362},1419.3541710489362,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(EB$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(ER$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(FK$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(GA$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(GT$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":143229.70983310722},145378.15548060383,147558.82781281284,149772.21023000506,152018.79338345508,77475.275186965853,78637.404314770305,79816.965379491885,63344.329720083093,64294.49466588434,27434.884427512694,27846.407693925394,28264.103809334261,28688.065366474275,28796.910987110517,20559.508123872849,{"$f":"SUMIFS(OFFSET(HJ$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":20867.900745730934},21180.919256916899,4613.8308451499688,4683.038307827218,4753.2838824446253,4824.583140681294,4896.9518877915125,4970.4061661083852,5044.9622586000105,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(IC$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":89446.111968924495},0,0,0,0,0,0,0,-8745.3675639209287,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(IS$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(JL$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(KB$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(KU$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(LK$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(MD$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":1135386.260289558},1135386.260289558,1135386.260289558,1135386.260289558,1135386.260289558,570090.02028955787,570090.02028955787,570090.02028955787,445748.53991895856,445748.53991895856,187392.9442819586,187392.9442819586,187392.9442819586,187392.9442819586,185324.07228195859,130356.4751831786,{"$f":"SUMIFS(OFFSET(MT$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":130356.4751831786},130356.4751831786,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(NM$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":138.44960526},138.44960526,138.44960526,138.44960526,138.44960526,81.492805259999983,81.492805259999983,81.492805259999983,64.150295888064676,64.150295888064676,35.617661288064674,35.617661288064674,35.617661288064674,35.617661288064674,35.381039288064677,26.133118628064679,{"$f":"SUMIFS(OFFSET(OC$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":26.133118628064679},26.133118628064679,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(OV$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(PL$11,,,TotalPrograms),OFFSET($C$11,,,TotalPrograms),$C8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C9&\"_\"&D9&\"_\"&E9&\"_\"&F9&\"_\"&G9","v":"Commercial_All_All_All_Actual"},"Commercial","All","All","All","Actual",null,"n/a",4480341.2439999981,4480341.2439999981,0,1073.3775889999997,1073.3775889999997,0,0,0,0,0,0,0,0,0,null,1119356.8054153845,0,0,0,438156.72492000001,56700.995080000022,{"$f":"AD9+AC9","v":494857.72000000003},null,{"$f":"IF(OR(AR9>0,AD9>0),(AQ9)/(AD9+AR9),\"n/a\")","v":1.3393643428953734},{"$f":"IF(OR(AD9>0,AC9>0),(AT9+AU9)/((AC9+AD9)),\"n/a\")","v":3.1830763055843176},{"$f":"IF(OR(AD9>0,BA9>0),(AW9+AY9+AZ9+AX9)/(AD9+BA9),\"n/a\")","v":1.6456986642060407},{"$f":"IF(BE9>0,(AC9+BC9+BD9)/BE9,\"n/a\")","v":3.4817507571463748},{"$f":"IF((BH9+AD9+AC9)>0,BG9/(BH9+AD9+AC9),\"n/a\")","v":0.39837151231779894},null,{"$f":"IFERROR(($AD9+$AC9)/($MD9+NPV(DiscountRateTRC,$ME9:$NK9)),\"n/a\")","v":1.4955956569369587E-2},{"$f":"IFERROR(($AD9+$AC9)/($NM9+NPV(DiscountRateTRC,$NN9:$OT9)),\"n/a\")","v":62.498473893636863},{"$f":"($AD9+$AC9)/($OV9+NPV(DiscountRateTRC,$OW9:$QC9))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIFS(AQ$11:AQ$21,$C$11:$C$21,$C9)","v":1575169.8831674787},{"$f":"SUMIFS(AR$11:AR$21,$C$11:$C$21,$C9)","v":1119356.8054153845},null,{"$f":"SUMIFS(AT$11:AT$21,$C$11:$C$21,$C9)","v":1575169.8831674787},{"$f":"SUMIFS(AU$11:AU$21,$C$11:$C$21,$C9)","v":0},null,1575169.8831674787,0,360266.86813686969,0,1119356.8054153845,null,3459164.6798519623,0,1119356.8054153845,null,{"$f":"SUMIFS(BG$11:BG$21,$C$11:$C$21,$C9)","v":1575169.8831674787},{"$f":"SUMIFS(BH$11:BH$21,$C$11:$C$21,$C9)","v":3459164.6798519623},null,209737.61971485073,212883.68401057346,216076.93927073205,219318.09335979295,222607.86476018984,225946.98273159267,229336.18747256655,232776.230284655,83874.726489262161,85132.84738660109,86409.840097400098,87705.987698861078,89021.577514343997,90356.901177059161,91712.254694715026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,51075.890181599985,51075.890181599985,51075.890181599985,51075.890181599985,51075.890181599985,51075.890181599985,51075.890181599985,51075.890181599985,18144.0314598,18144.0314598,18144.0314598,18144.0314598,18144.0314598,18144.0314598,18144.0314598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,460548.09588395676,467456.31732221611,474468.16208204918,481585.18451327982,488808.96228097909,496141.09671519371,503583.21316592151,511136.96136341034,184298.23445826204,187062.70797513594,189868.64859476298,192716.67832368441,195607.42849853964,198541.53992601772,201519.66302490799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1119356.8054153845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4690917.2824679976,4690917.2824679976,4690917.2824679976,4690917.2824679976,4690917.2824679976,4690917.2824679976,4690917.2824679976,4690917.2824679976,1666386.0472289999,1666386.0472289999,1666386.0472289999,1666386.0472289999,1666386.0472289999,1666386.0472289999,1666386.0472289999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1123.8263356829998,1123.8263356829998,1123.8263356829998,1123.8263356829998,1123.8263356829998,1123.8263356829998,1123.8263356829998,1123.8263356829998,395.98482299999995,395.98482299999995,395.98482299999995,395.98482299999995,395.98482299999995,395.98482299999995,395.98482299999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C11&\"_\"&D11&\"_\"&E11&\"_\"&F11&\"_\"&G11","v":"Residential_Residential Lighting_All_All_Actual"},"Residential","Residential Lighting","All","All","Actual",null,"n/a",{"$f":"SUMIFS(OFFSET(J$23,,,TotalMeasures),OFFSET($B$23,,,TotalMeasures),SUBSTITUTE($B11,\"All\",\"*\"))","v":103729.97099999993},103729.97099999993,0,12.209799999999996,12.209799999999996,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(Y$23,,,TotalMeasures),OFFSET($B$23,,,TotalMeasures),SUBSTITUTE($B11,\"All\",\"*\"))","v":29809.399999999998},0,null,null,{"$f":"SUMIFS(OFFSET(AC$23,,,TotalMeasures),OFFSET($B$23,,,TotalMeasures),SUBSTITUTE($B11,\"All\",\"*\"))","v":14470.16},{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C11&\"_\"&$D11&\"_\"&$G11,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":15316.119999999999},{"$f":"AD11+AC11","v":29786.28},null,{"$f":"IF(OR(AR11>0,AD11>0),(AQ11)/(AD11+AR11),\"n/a\")","v":0.77166063201124857},{"$f":"IF(OR(AD11>0,AC11>0),(AT11+AU11)/((AC11+AD11)),\"n/a\")","v":1.1690478731495251},{"$f":"IF(OR(AD11>0,BA11>0),(AW11+AY11+AZ11+AX11)/(AD11+BA11),\"n/a\")","v":0.95675651919797777},{"$f":"IF(BE11>0,(AC11+BC11+BD11)/BE11,\"n/a\")","v":3.9259472481161004},{"$f":"IF((BH11+AD11+AC11)>0,BG11/(BH11+AD11+AC11),\"n/a\")","v":0.26310973513534419},null,{"$f":"IFERROR(($AD11+$AC11)/($MD11+NPV(DiscountRateTRC,$ME11:$NK11)),\"n/a\")","v":3.8828932325862799E-2},{"$f":"IFERROR(($AD11+$AC11)/($NM11+NPV(DiscountRateTRC,$NN11:$OT11)),\"n/a\")","v":329.91457039171132},{"$f":"IFERROR(($AD11+$AC11)/($OV11+NPV(DiscountRateTRC,$OW11:$QC11)),\"n/a\")","v":"n/a"},null,{"$f":"SUMIFS(OFFSET(AQ$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":34821.587283036235},29809.399999999998,null,{"$f":"SUMIFS(AT$23:AT$48,$C$23:$C$48,$C11,$D$23:$D$48,$D11)","v":34821.587283036235},0,null,{"$f":"SUMIFS(AW$23:AW$48,$C$23:$C$48,$C11,$D$23:$D$48,$D11)","v":34821.587283036235},0,8352.5481591624921,0,29809.399999999998,null,{"$f":"SUMIFS(BC$23:BC$48,$C$23:$C$48,$C11,$D$23:$D$48,$D11)","v":102559.97189799207},0,29809.399999999998,null,{"$f":"SUMIFS(BG$23:BG$48,$C$23:$C$48,$C11,$D$23:$D$48,$D11)","v":34821.587283036235},102559.97189799207,null,{"$f":"SUMIFS(OFFSET(BJ$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":4651.7190074377022},4721.4947925492679,4792.3172144375058,4864.2019726540684,4937.165002243878,5011.2224772775353,5086.3908144366987,5162.6866766532466,5240.1269768030461,5318.7288814550902,{"$f":"SUMIFS(OFFSET(BT$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":102.71517078203904},104.2558983437696,105.81973681892615,107.40703287121005,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(CD$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(CS$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":1182.5216693999992},1182.5216693999992,1182.5216693999992,1182.5216693999992,1182.5216693999992,1182.5216693999992,1182.5216693999992,1182.5216693999992,1182.5216693999992,1182.5216693999992,{"$f":"SUMIFS(OFFSET(DC$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":22.526400000000002},22.526400000000002,22.526400000000002,22.526400000000002,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(DM$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(EB$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(EL$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(EV$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(FK$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(FU$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(GE$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(GT$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":13700.626150596401},13906.135542855343,14114.727575998173,14326.448489638145,14541.345216982714,14759.465395237454,14980.857376166012,15205.570236808502,15433.653790360628,15665.158597216036,{"$f":"SUMIFS(OFFSET(HD$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":302.88901448666542},307.43234970396537,312.04383494952481,316.72449247376767,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(HN$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(IC$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":29809.399999999998},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(IM$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(IW$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(JL$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(JV$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(KF$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(KU$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(LE$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(LO$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(MD$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":108605.27963699993},108605.27963699993,108605.27963699993,108605.27963699993,108605.27963699993,108605.27963699993,108605.27963699993,108605.27963699993,108605.27963699993,108605.27963699993,{"$f":"SUMIFS(OFFSET(MN$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":2068.8719999999998},2068.8719999999998,2068.8719999999998,2068.8719999999998,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(MX$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(NM$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":12.783660599999994},12.783660599999994,12.783660599999994,12.783660599999994,12.783660599999994,12.783660599999994,12.783660599999994,12.783660599999994,12.783660599999994,12.783660599999994,{"$f":"SUMIFS(OFFSET(NW$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0.23662200000000014},0.23662200000000014,0.23662200000000014,0.23662200000000014,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(OG$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS(OFFSET(OV$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(PF$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(OFFSET(PP$23,,,TotalMeasures),OFFSET($D$23,,,TotalMeasures),$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C12&\"_\"&D12&\"_\"&E12&\"_\"&F12&\"_\"&G12","v":"Residential_Residential Appliance Recycling_All_All_Actual"},"Residential","Residential Appliance Recycling","All","All","Actual",null,"n/a",95939,95939,0,10.941000000000006,10.941000000000006,0,0,0,0,0,0,0,0,0,null,6975,0,null,null,3750,{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C12&\"_\"&$D12&\"_\"&$G12,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":8998.2100000000009},12748.210000000001,null,{"$f":"IF(OR(AR12>0,AD12>0),(AQ12)/(AD12+AR12),\"n/a\")","v":1.7070350616402026},2.1388751453687931,{"$f":"IF(OR(AD12>0,BA12>0),(AW12+AY12+AZ12+AX12)/(AD12+BA12),\"n/a\")","v":2.1219764031301014},12.066623836522004,0.29267901945358027,null,2.0942497417785585E-2,183.63972760853028,"n/a",null,27266.829516941903,6975,null,27266.829516941903,0,null,27266.829516941903,0,6627.9451852998627,0,6975,null,80414.701259740978,0,6975,null,27266.829516941903,80414.701259740978,null,4296.6555269896317,4361.1053598944764,4426.5219402928933,4492.9197693972856,4560.3135659382442,4628.718269427317,4698.1490434687257,4768.6212791207563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1093.7046,1093.7046,1093.7046,1093.7046,1093.7046,1093.7046,1093.7046,1093.7046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12671.596835422513,12861.670787953848,13054.595849773155,13250.414787519752,13449.171009332544,13650.908574472531,13855.672203089616,14063.50728613596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,100448.133,100448.133,100448.133,100448.133,100448.133,100448.133,100448.133,100448.133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11.455227000000006,11.455227000000006,11.455227000000006,11.455227000000006,11.455227000000006,11.455227000000006,11.455227000000006,11.455227000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential_Residential HVAC_All_All_Actual","Residential","Residential HVAC","All","All","Actual",null,"n/a",169564.61571400001,146743.8445863979,29192.454000000002,32.310780000000001,26.687778689651079,7.8639999999999999,0,0,0,0,0,0,0,0,null,52661.711968924494,8745.3675639209287,null,null,20761.75,{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C13&\"_\"&$D13&\"_\"&$G13,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":530},21291.75,null,1.6269791904631583,3.725225799253725,1.9933034866784189,5.15074754863954,0.31866423236701047,null,1.2981409259067987E-2,68.129671108554717,"n/a",null,79316.576411260496,48220.824150787783,null,79316.576411260496,0,null,79316.576411260496,0,17858.611346951264,0,48220.824150787783,null,227611.54178804852,0,48220.824150787783,null,79316.576411260496,227611.54178804852,null,7803.54243456937,7920.5955710879089,8039.404504654226,8159.9955722240384,8282.3955058073989,8406.63143839451,8532.7309099704253,8660.7218736199811,7584.3610060379788,7698.126421128547,7813.5983174454759,7930.8022922071559,8049.7643265902643,8170.5107914891169,8293.0684533614549,7188.5773604956112,7296.4060209030431,7405.8521112165909,1653.1983664191662,1677.9963419154535,1703.1662870441851,1728.7137813498475,1754.6444880700951,1780.9641553911465,1807.6786177220133,0,0,0,0,0,0,0,0,0,null,1933.0366191395999,1933.0366191395999,1933.0366191395999,1933.0366191395999,1933.0366191395999,1933.0366191395999,1933.0366191395999,1933.0366191395999,1672.8798282849361,1672.8798282849361,1672.8798282849361,1672.8798282849361,1672.8798282849361,1672.8798282849361,1672.8798282849361,1419.3541710489362,1419.3541710489362,1419.3541710489362,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,304.60820651414122,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22396.047987587495,22731.988707401306,23072.968538012323,23419.063066082505,23770.349012073741,24126.904247254839,24488.807810963659,24856.139928128116,21833.551782376886,22161.055059112536,22493.470884999217,22830.872948274213,23173.336042498315,23520.936083135788,23873.750124382826,20559.508123872849,20867.900745730934,21180.919256916899,4613.8308451499688,4683.038307827218,4753.2838824446253,4824.583140681294,4896.9518877915125,4970.4061661083852,5044.9622586000105,0,0,0,0,0,0,0,0,0,null,52661.711968924494,0,0,0,0,0,0,0,-8745.3675639209287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,177534.152652558,177534.152652558,177534.152652558,177534.152652558,177534.152652558,177534.152652558,177534.152652558,177534.152652558,153640.8052819586,153640.8052819586,153640.8052819586,153640.8052819586,153640.8052819586,153640.8052819586,153640.8052819586,130356.4751831786,130356.4751831786,130356.4751831786,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,27975.858966693489,0,0,0,0,0,0,0,0,0,null,33.829386659999997,33.829386659999997,33.829386659999997,33.829386659999997,33.829386659999997,33.829386659999997,33.829386659999997,33.829386659999997,27.94210428806468,27.94210428806468,27.94210428806468,27.94210428806468,27.94210428806468,27.94210428806468,27.94210428806468,26.133118628064679,26.133118628064679,26.133118628064679,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,7.5910333541635477,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential_Whole House Efficiency_All_All_Actual","Residential","Whole House Efficiency","All","All","Actual",null,"n/a",15725,15725,0,3.9779999999999998,3.9779999999999998,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C14&\"_\"&$D14&\"_\"&$G14,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":9043.6200000000008},9043.6200000000008,null,0.71102612464423831,0.71102612464423831,0.87030249575572005,"n/a",0.23816064796333308,null,6.8360749764798182E-2,255.03096492255438,"n/a",null,6430.2500813551269,0,null,6430.2500813551269,0,null,6430.2500813551269,0,1440.4349753112187,0,0,null,17956.012963482364,0,0,null,6430.2500813551269,17956.012963482364,null,739.53523353299704,750.62826203599207,761.88768596653176,773.31600125602961,784.91574127487002,796.689477393993,808.63981955490283,820.76941684822623,833.0809581009496,845.57717247246364,490.94186898121416,498.30599701593229,505.78058697117126,513.36729577573885,521.06780521237488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,179.26499999999999,179.26499999999999,179.26499999999999,179.26499999999999,179.26499999999999,179.26499999999999,179.26499999999999,179.26499999999999,179.26499999999999,179.26499999999999,98.450400000000002,98.450400000000002,98.450400000000002,98.450400000000002,98.450400000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2076.9536917939417,2108.1079971708505,2139.7296171284133,2171.8255613853394,2204.4029448061192,2237.4689889782103,2271.0310238128832,2305.096489170076,2339.6729365076271,2374.7680305552412,1323.7598831512362,1343.6162813985045,1363.7705256194818,1384.2270835037741,1404.9904897563306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16464.074999999997,16464.074999999997,16464.074999999997,16464.074999999997,16464.074999999997,16464.074999999997,16464.074999999997,16464.074999999997,16464.074999999997,16464.074999999997,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1649659999999997,4.1649659999999997,4.1649659999999997,4.1649659999999997,4.1649659999999997,4.1649659999999997,4.1649659999999997,4.1649659999999997,4.1649659999999997,4.1649659999999997,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential_Residential Audit_All_All_Actual","Residential","Residential Audit","All","All","Actual",null,"n/a",127490,127490,0,13.42,13.42,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C15&\"_\"&$D15&\"_\"&$G15,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":6424.8399999999992},6424.8399999999992,null,6.6011324208765219,6.6011324208765219,8.1924185304358002,"n/a",0.32154009314112991,null,6.8424226690527298E-3,65.00301535600093,"n/a",null,42411.219622944307,0,null,42411.219622944307,0,null,42411.219622944307,0,10223.758648140836,0,0,null,125475.41296263515,0,0,null,42411.219622944307,125475.41296263515,null,5691.600495477087,5776.9745029092437,5863.6291204528816,5951.5835572596743,6040.8573106185686,6131.4701702778448,6223.4422228320118,6316.7938561744913,6411.5457640171089,6507.7189504773642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1453.386,1453.386,1453.386,1453.386,1453.386,1453.386,1453.386,1453.386,1453.386,1453.386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16838.844271339247,17091.42693540933,17347.798339440469,17608.015314532076,17872.135544250053,18140.217577413801,18412.320841075005,18688.505653691129,18968.833238496496,19253.365737073942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,133482.03,133482.03,133482.03,133482.03,133482.03,133482.03,133482.03,133482.03,133482.03,133482.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential_School-Based Energy Education_All_All_Actual","Residential","School-Based Energy Education","All","All","Actual",null,"n/a",539920,539920,0,54.400000000000013,54.400000000000013,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C16&\"_\"&$D16&\"_\"&$G16,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":69731.040000000008},69731.040000000008,null,{"$f":"IF(OR(AR16>0,AD16>0),(AQ16)/(AD16+AR16),\"n/a\")","v":1.5079698395888954},{"$f":"IF(OR(AD16>0,AC16>0),(AT16+AU16)/((AC16+AD16)),\"n/a\")","v":1.5079698395888954},{"$f":"IF(OR(AD16>0,BA16>0),(AW16+AY16+AZ16+AX16)/(AD16+BA16),\"n/a\")","v":1.8832127888957964},{"$f":"IF(BE16>0,(AC16+BC16+BD16)/BE16,\"n/a\")","v":"n/a"},{"$f":"IF((BH16+AD16+AC16)>0,BG16/(BH16+AD16+AC16),\"n/a\")","v":0.27574654107119212},null,2.9016540268400722E-2,287.9891621638771,"n/a",null,105152.30520316686,0,null,105152.30520316686,0,null,105152.30520316686,0,26166.081107837472,0,0,null,311605.7658749962,0,0,null,105152.30520316686,311605.7658749962,null,24064.613302854155,24425.582502396966,24791.966239932914,25163.845733531907,25541.303419534881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6155.0880000000006,6155.0880000000006,6155.0880000000006,6155.0880000000006,6155.0880000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,71312.485677162811,72382.172962320241,73467.905556755039,74569.924140106363,75688.473002207931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,565296.24,565296.24,565296.24,565296.24,565296.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,56.956800000000008,56.956800000000008,56.956800000000008,56.956800000000008,56.956800000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential_Weatherization_All_All_Actual","Residential","Weatherization","All","All","Actual",null,"n/a",32050,32050,0,4.9749999999999979,4.9749999999999979,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C17&\"_\"&$D17&\"_\"&$G17,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":8160.7800000000007},8160.7800000000007,null,1.5941255336497888,1.5941255336497888,1.9641165816956698,"n/a",0.28334617608042317,null,2.9428420515857819E-2,185.32712927201231,"n/a",null,13009.307772498525,0,null,13009.307772498525,0,null,13009.307772498525,0,3019.4155450718645,0,0,null,37752.342783086533,0,0,null,13009.307772498525,37752.342783086533,null,1456.6882931044295,1478.5386175009958,1500.7166967635105,1523.2274472149629,1546.0758589231871,1569.2669968070345,1592.8060017591401,1616.6980917855267,1640.9485631623097,1665.562791609744,1150.3712907216307,1167.6268600824551,1185.1412629836918,1202.9183819284474,1220.9621576573738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,365.37,365.37,365.37,365.37,365.37,365.37,365.37,365.37,365.37,365.37,246.52500000000001,246.52500000000001,246.52500000000001,246.52500000000001,246.52500000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4233.155219204823,4296.6525474928949,4361.1023357052873,4426.518870740867,4492.916653801979,4560.3104036090081,4628.7150596631418,4698.1457855580893,4768.6179723414598,4840.147241926581,3314.7646448755772,3364.4861145487102,3414.9534062669404,3466.1777073609446,3518.1703729713581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33556.35,33556.35,33556.35,33556.35,33556.35,33556.35,33556.35,33556.35,33556.35,33556.35,22641.375,22641.375,22641.375,22641.375,22641.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5.2088249999999974,5.2088249999999974,5.2088249999999974,5.2088249999999974,5.2088249999999974,5.2088249999999974,5.2088249999999974,5.2088249999999974,5.2088249999999974,5.2088249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial_Commercial Prescriptive Rebate_All_All_Actual","Commercial","Commercial Prescriptive Rebate","All","All","Actual",null,"n/a",2940068.5039999983,2940068.5039999983,0,700.22858899999983,700.22858899999983,0,0,0,0,0,0,0,0,0,null,774134.92541538458,0,null,null,265545.78492000001,{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C18&\"_\"&$D18&\"_\"&$G18,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":29701.035080000001},295246.82,null,1.0953685971223099,2.9822392951236325,1.3500852889016619,2.8428365580648243,0.39476364669202318,null,1.5700683602333166E-2,66.232929251827343,"n/a",null,880496.66836429399,774134.92541538458,null,880496.66836429399,0,null,880496.66836429399,0,204750.43659066243,0,774134.92541538458,null,1935193.2819256415,0,774134.92541538458,null,880496.66836429399,1935193.2819256415,null,137566.1973285538,139629.69028848209,141724.13564280933,143849.99767745141,146007.74764261319,148197.86385725238,150420.83181511113,152677.14429233776,2574.1542070601818,2612.7665201660843,2651.9580179685754,2691.7373882381039,2732.1134490616755,2773.0951507976001,2814.6915780595641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33516.780945599981,33516.780945599981,33516.780945599981,33516.780945599981,33516.780945599981,33516.780945599981,33516.780945599981,33516.780945599981,584.92222379999998,584.92222379999998,584.92222379999998,584.92222379999998,584.92222379999998,584.92222379999998,584.92222379999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,302218.71003663068,306751.99068718014,311353.27054748771,316023.56960569997,320763.92314978549,325575.38199703221,330459.01272698765,335415.89791789249,5941.3550610614238,6030.475386977344,6120.9325177820047,6212.7465055487337,6305.9377031319636,6400.526768678943,6496.5346702091265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,774134.92541538458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3078251.7236879976,3078251.7236879976,3078251.7236879976,3078251.7236879976,3078251.7236879976,3078251.7236879976,3078251.7236879976,3078251.7236879976,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,733.13933268299979,733.13933268299979,733.13933268299979,733.13933268299979,733.13933268299979,733.13933268299979,733.13933268299979,733.13933268299979,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial_Commercial Custom Rebate_All_All_Actual","Commercial","Commercial Custom Rebate","All","All","Actual",null,"n/a",1540272.74,1540272.74,0,373.149,373.149,0,0,0,0,0,0,0,0,0,null,345221.88,0,null,null,172610.94,{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C19&\"_\"&$D19&\"_\"&$G19,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":26999.960000000021},199610.90000000002,null,1.8662881651522236,3.4801366799267202,2.2840939326649714,4.9144693202131942,0.40304035127244053,null,1.3975460916118593E-2,57.687469289835697,"n/a",null,694673.21480318462,345221.88,null,694673.21480318462,0,null,694673.21480318462,0,155516.43154620726,0,345221.88,null,1523971.397926321,0,345221.88,null,694673.21480318462,1523971.397926321,null,72171.422386296923,73253.993722091371,74352.803627922724,75468.095682341547,76600.117117576665,77749.118874340304,78915.35565745541,80099.085992317225,81300.572282201974,82520.080866435004,83757.882079431525,85014.250310622971,86289.464065282315,87583.806026261562,88897.563116655467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,17559.109236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,158329.38584732611,160704.32663503598,163114.8915345615,165561.61490757987,168045.0391311936,170565.71471816147,173124.20043893385,175721.06344551785,178356.87939720062,181032.2325881586,183747.71607698099,186503.93181813566,189301.49079540768,192141.01315733878,195023.12835469886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,345221.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Portfolio_Cross Marketing and Training_All_All_Actual","Portfolio","Cross Marketing and Training","All","All","Actual",null,"n/a",null,{"$f":"SUMIFS(OFFSET(K$23,,,TotalMeasures),OFFSET($B$23,,,TotalMeasures),SUBSTITUTE($B20,\"All\",\"*\"))","v":0},{"$f":"SUMIFS(OFFSET(L$23,,,TotalMeasures),OFFSET($B$23,,,TotalMeasures),SUBSTITUTE($B20,\"All\",\"*\"))","v":0},null,{"$f":"SUMIFS(OFFSET(N$23,,,TotalMeasures),OFFSET($B$23,,,TotalMeasures),SUBSTITUTE($B20,\"All\",\"*\"))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C20&\"_\"&$D20&\"_\"&$G20,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":107681.59000000003},107681.59000000003,null,0,0,0,"n/a",0,null,"n/a","n/a","n/a",null,0,0,null,0,0,null,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Portfolio_General Administration_All_All_Actual","Portfolio","General Administration","All","All","Actual",null,"n/a",null,{"$f":"SUMIFS(OFFSET(K$23,,,TotalMeasures),OFFSET($B$23,,,TotalMeasures),SUBSTITUTE($B21,\"All\",\"*\"))","v":0},{"$f":"SUMIFS(OFFSET(L$23,,,TotalMeasures),OFFSET($B$23,,,TotalMeasures),SUBSTITUTE($B21,\"All\",\"*\"))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"INDEX(OFFSET('Program Inputs'!$AE$5,,,TotalPrograms),MATCH($C21&\"_\"&$D21&\"_\"&$G21,OFFSET('Program Inputs'!$A$5,,,TotalPrograms),0))","v":66144.050000000017},66144.050000000017,null,0,0,0,"n/a",0,null,"n/a","n/a","n/a",null,0,0,null,0,0,null,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ISERROR(C23)","v":true},{"$f":"'Measure Inputs'!B7","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":{"$error":"#N/A"}},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":{"$error":"#N/A"}},{"$f":"IF(L23<>0,L23,K23)","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I23","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I23","v":{"$error":"#N/A"}},{"$f":"IF(O23<>0,O23,N23)","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I23","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I23","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I23","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I23","v":{"$error":"#N/A"}},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I23","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I23","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B23,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I23","v":{"$error":"#N/A"}},0,null,null,{"$f":"IF(OR(AR23>0,AD23>0),(AQ23)/(AD23+AR23),\"n/a\")","v":{"$error":"#N/A"}},{"$f":"IF(OR(AD23>0,AC23>0),(AT23+AU23)/((AC23+AD23)),\"n/a\")","v":{"$error":"#N/A"}},{"$f":"IF(OR(AD23>0,BA23>0),(AW23+AY23+AZ23+AX23)/(AD23+BA23),\"n/a\")","v":{"$error":"#N/A"}},{"$f":"IF(BE23>0,(AC23+BC23+BD23)/BE23,\"n/a\")","v":{"$error":"#N/A"}},{"$f":"IF((BH23+AD23+AC23)>0,BG23/(BH23+AD23+AC23),\"n/a\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"$BJ23+NPV(DiscountRateTRC,$BK23:$CQ23)","v":{"$error":"#N/A"}},{"$f":"$IC23+NPV(DiscountRateTRC,$ID23:$JJ23)","v":{"$error":"#N/A"}},null,{"$f":"$BJ23+NPV(DiscountRateUCT,$BK23:$CQ23)","v":{"$error":"#N/A"}},{"$f":"$EB23+NPV(DiscountRateUCT,$EC23:$FI23)","v":{"$error":"#N/A"}},null,{"$f":"$BJ23+NPV(DiscountRateSCT,$BK23:$CQ23)","v":{"$error":"#N/A"}},{"$f":"$JL23+NPV(DiscountRateSCT,$JM23:$KS23)","v":{"$error":"#N/A"}},{"$f":"$CS23+NPV(DiscountRateSCT,$CT23:$DZ23)","v":{"$error":"#N/A"}},{"$f":"$EB23+NPV(DiscountRateSCT,$EC23:$FI23)","v":{"$error":"#N/A"}},{"$f":"$IC23+NPV(DiscountRateSCT,$ID23:$JJ23)","v":{"$error":"#N/A"}},null,{"$f":"$GT23+NPV(DiscountRatePCT,$GU23:$IA23)","v":{"$error":"#N/A"}},{"$f":"$FK23+NPV(DiscountRatePCT,$FL23:$GR23)","v":{"$error":"#N/A"}},{"$f":"$IC23+NPV(DiscountRatePCT,$ID23:$JJ23)","v":{"$error":"#N/A"}},null,{"$f":"$BJ23+NPV(DiscountRateRIM,$BK23:$CQ23)","v":{"$error":"#N/A"}},{"$f":"$GT23+NPV(DiscountRateRIM,$GU23:$IA23)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(($AB23+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L23,IF(AND(($AA23+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O23,IF(AND(($AA23+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q23,IF(AND(($AA23+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L23,IF(AND(($AA23+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O23,IF(AND(($AA23+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q23,IF(AND(($AA23+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L23,IF(AND(($AA23+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O23,IF(AND(($AA23+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q23,IF(AND(($AA23+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L23,IF(AND(($AA23+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O23,IF(AND(($AA23+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q23,IF(AND(($AA23+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L23,IF(AND(($AA23+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O23,IF(AND(($AA23+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q23,IF(AND(($AA23+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L23,IF(AND(($AA23+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O23,IF(AND(($AA23+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q23,IF(AND(($AA23+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L23,IF(AND(($AA23+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O23,IF(AND(($AA23+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q23,IF(AND(($AA23+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L23,IF(AND(($AA23+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O23,IF(AND(($AA23+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q23,IF(AND(($AA23+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L23,IF(AND(($AA23+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O23,IF(AND(($AA23+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q23,IF(AND(($AA23+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L23,IF(AND(($AA23+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O23,IF(AND(($AA23+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q23,IF(AND(($AA23+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L23,IF(AND(($AA23+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O23,IF(AND(($AA23+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q23,IF(AND(($AA23+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L23,IF(AND(($AA23+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O23,IF(AND(($AA23+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q23,IF(AND(($AA23+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L23,IF(AND(($AA23+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O23,IF(AND(($AA23+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q23,IF(AND(($AA23+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L23,IF(AND(($AA23+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O23,IF(AND(($AA23+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q23,IF(AND(($AA23+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L23,IF(AND(($AA23+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O23,IF(AND(($AA23+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q23,IF(AND(($AA23+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L23,IF(AND(($AA23+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O23,IF(AND(($AA23+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q23,IF(AND(($AA23+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L23,IF(AND(($AA23+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O23,IF(AND(($AA23+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q23,IF(AND(($AA23+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L23,IF(AND(($AA23+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O23,IF(AND(($AA23+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q23,IF(AND(($AA23+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L23,IF(AND(($AA23+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O23,IF(AND(($AA23+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q23,IF(AND(($AA23+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L23,IF(AND(($AA23+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O23,IF(AND(($AA23+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q23,IF(AND(($AA23+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L23,IF(AND(($AA23+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O23,IF(AND(($AA23+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q23,IF(AND(($AA23+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L23,IF(AND(($AA23+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O23,IF(AND(($AA23+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q23,IF(AND(($AA23+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L23,IF(AND(($AA23+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O23,IF(AND(($AA23+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q23,IF(AND(($AA23+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L23,IF(AND(($AA23+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O23,IF(AND(($AA23+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q23,IF(AND(($AA23+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L23,IF(AND(($AA23+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O23,IF(AND(($AA23+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q23,IF(AND(($AA23+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L23,IF(AND(($AA23+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O23,IF(AND(($AA23+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q23,IF(AND(($AA23+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L23,IF(AND(($AA23+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O23,IF(AND(($AA23+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q23,IF(AND(($AA23+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L23,IF(AND(($AA23+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O23,IF(AND(($AA23+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q23,IF(AND(($AA23+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L23,IF(AND(($AA23+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O23,IF(AND(($AA23+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q23,IF(AND(($AA23+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L23,IF(AND(($AA23+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O23,IF(AND(($AA23+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q23,IF(AND(($AA23+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L23,IF(AND(($AA23+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O23,IF(AND(($AA23+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q23,IF(AND(($AA23+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L23,IF(AND(($AA23+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O23,IF(AND(($AA23+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q23,IF(AND(($AA23+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L23,IF(AND(($AA23+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O23,IF(AND(($AA23+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q23,IF(AND(($AA23+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L23,IF(AND(($AA23+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K23,0))*Loss_ElectricEnergy+IF(AND(($AB23+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O23,IF(AND(($AA23+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N23,0))*Loss_ElectricDemand+IF(AND(($AB23+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q23,IF(AND(($AA23+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(($AB23+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L23,IF(AND(($AA23+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L23,IF(AND(($AA23+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L23,IF(AND(($AA23+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L23,IF(AND(($AA23+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L23,IF(AND(($AA23+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L23,IF(AND(($AA23+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L23,IF(AND(($AA23+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L23,IF(AND(($AA23+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L23,IF(AND(($AA23+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L23,IF(AND(($AA23+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L23,IF(AND(($AA23+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L23,IF(AND(($AA23+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L23,IF(AND(($AA23+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L23,IF(AND(($AA23+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L23,IF(AND(($AA23+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L23,IF(AND(($AA23+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L23,IF(AND(($AA23+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L23,IF(AND(($AA23+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L23,IF(AND(($AA23+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L23,IF(AND(($AA23+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L23,IF(AND(($AA23+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L23,IF(AND(($AA23+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L23,IF(AND(($AA23+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L23,IF(AND(($AA23+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L23,IF(AND(($AA23+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L23,IF(AND(($AA23+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L23,IF(AND(($AA23+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L23,IF(AND(($AA23+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L23,IF(AND(($AA23+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L23,IF(AND(($AA23+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L23,IF(AND(($AA23+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L23,IF(AND(($AA23+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L23,IF(AND(($AA23+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L23,IF(AND(($AA23+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K23,0))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(($AB23+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U23,IF(AND(($AA23+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W23,IF(AND(($AA23+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U23,IF(AND(($AA23+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W23,IF(AND(($AA23+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U23,IF(AND(($AA23+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T23,0))\n+IF(AND(($AB23+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W23,IF(AND(($AA23+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U23,IF(AND(($AA23+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W23,IF(AND(($AA23+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U23,IF(AND(($AA23+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W23,IF(AND(($AA23+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U23,IF(AND(($AA23+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W23,IF(AND(($AA23+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U23,IF(AND(($AA23+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W23,IF(AND(($AA23+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U23,IF(AND(($AA23+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W23,IF(AND(($AA23+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U23,IF(AND(($AA23+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W23,IF(AND(($AA23+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U23,IF(AND(($AA23+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W23,IF(AND(($AA23+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U23,IF(AND(($AA23+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W23,IF(AND(($AA23+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U23,IF(AND(($AA23+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W23,IF(AND(($AA23+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U23,IF(AND(($AA23+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W23,IF(AND(($AA23+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U23,IF(AND(($AA23+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W23,IF(AND(($AA23+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U23,IF(AND(($AA23+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W23,IF(AND(($AA23+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U23,IF(AND(($AA23+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W23,IF(AND(($AA23+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U23,IF(AND(($AA23+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T23,0))\n+IF(AND(($AB23+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W23,IF(AND(($AA23+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U23,IF(AND(($AA23+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T23,0))\n+IF(AND(($AB23+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W23,IF(AND(($AA23+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U23,IF(AND(($AA23+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T23,0))\n+IF(AND(($AB23+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W23,IF(AND(($AA23+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U23,IF(AND(($AA23+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W23,IF(AND(($AA23+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U23,IF(AND(($AA23+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W23,IF(AND(($AA23+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U23,IF(AND(($AA23+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W23,IF(AND(($AA23+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U23,IF(AND(($AA23+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W23,IF(AND(($AA23+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U23,IF(AND(($AA23+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W23,IF(AND(($AA23+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U23,IF(AND(($AA23+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T23,0))\n+IF(AND(($AB23+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W23,IF(AND(($AA23+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U23,IF(AND(($AA23+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T23,0))\n+IF(AND(($AB23+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W23,IF(AND(($AA23+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U23,IF(AND(($AA23+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T23,0))\n+IF(AND(($AB23+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W23,IF(AND(($AA23+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U23,IF(AND(($AA23+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T23,0))\n+IF(AND(($AB23+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W23,IF(AND(($AA23+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U23,IF(AND(($AA23+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T23,0))\n+IF(AND(($AB23+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W23,IF(AND(($AA23+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U23,IF(AND(($AA23+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T23,0))\n+IF(AND(($AB23+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W23,IF(AND(($AA23+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U23,IF(AND(($AA23+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T23,0))\n+IF(AND(($AB23+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W23,IF(AND(($AA23+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U23,IF(AND(($AA23+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T23,0))\n+IF(AND(($AB23+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W23,IF(AND(($AA23+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U23,IF(AND(($AA23+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T23,0))\n+IF(AND(($AB23+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W23,IF(AND(($AA23+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U23,IF(AND(($AA23+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T23,0))\n+IF(AND(($AB23+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W23,IF(AND(($AA23+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V23,0))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(($AB23+$E$2)>GT$5,GT$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>GT$5,GT$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB23+$E$2)>GT$5,GT$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>GT$5,GT$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GU$5,GU$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>GU$5,GU$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB23+$E$2)>GU$5,GU$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>GU$5,GU$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GV$5,GV$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>GV$5,GV$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB23+$E$2)>GV$5,GV$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>GV$5,GV$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GW$5,GW$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>GW$5,GW$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB23+$E$2)>GW$5,GW$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>GW$5,GW$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GX$5,GX$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>GX$5,GX$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB23+$E$2)>GX$5,GX$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>GX$5,GX$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GY$5,GY$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>GY$5,GY$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB23+$E$2)>GY$5,GY$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>GY$5,GY$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GZ$5,GZ$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>GZ$5,GZ$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB23+$E$2)>GZ$5,GZ$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>GZ$5,GZ$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HA$5,HA$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HA$5,HA$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB23+$E$2)>HA$5,HA$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HA$5,HA$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HB$5,HB$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HB$5,HB$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB23+$E$2)>HB$5,HB$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HB$5,HB$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HC$5,HC$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HC$5,HC$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB23+$E$2)>HC$5,HC$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HC$5,HC$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HD$5,HD$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HD$5,HD$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB23+$E$2)>HD$5,HD$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HD$5,HD$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HE$5,HE$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HE$5,HE$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB23+$E$2)>HE$5,HE$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HE$5,HE$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HF$5,HF$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HF$5,HF$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB23+$E$2)>HF$5,HF$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HF$5,HF$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HG$5,HG$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HG$5,HG$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB23+$E$2)>HG$5,HG$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HG$5,HG$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HH$5,HH$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HH$5,HH$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB23+$E$2)>HH$5,HH$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HH$5,HH$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HI$5,HI$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HI$5,HI$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB23+$E$2)>HI$5,HI$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HI$5,HI$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HJ$5,HJ$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HJ$5,HJ$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB23+$E$2)>HJ$5,HJ$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HJ$5,HJ$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HK$5,HK$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HK$5,HK$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB23+$E$2)>HK$5,HK$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HK$5,HK$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HL$5,HL$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HL$5,HL$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB23+$E$2)>HL$5,HL$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HL$5,HL$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HM$5,HM$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HM$5,HM$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB23+$E$2)>HM$5,HM$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HM$5,HM$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HN$5,HN$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HN$5,HN$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB23+$E$2)>HN$5,HN$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HN$5,HN$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HO$5,HO$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HO$5,HO$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB23+$E$2)>HO$5,HO$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HO$5,HO$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HP$5,HP$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HP$5,HP$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB23+$E$2)>HP$5,HP$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HP$5,HP$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HQ$5,HQ$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HQ$5,HQ$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB23+$E$2)>HQ$5,HQ$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HQ$5,HQ$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HR$5,HR$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HR$5,HR$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB23+$E$2)>HR$5,HR$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HR$5,HR$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HS$5,HS$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HS$5,HS$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB23+$E$2)>HS$5,HS$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HS$5,HS$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HT$5,HT$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HT$5,HT$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB23+$E$2)>HT$5,HT$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HT$5,HT$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HU$5,HU$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HU$5,HU$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB23+$E$2)>HU$5,HU$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HU$5,HU$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HV$5,HV$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HV$5,HV$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB23+$E$2)>HV$5,HV$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HV$5,HV$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HW$5,HW$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HW$5,HW$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB23+$E$2)>HW$5,HW$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HW$5,HW$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HX$5,HX$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HX$5,HX$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB23+$E$2)>HX$5,HX$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HX$5,HX$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HY$5,HY$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HY$5,HY$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB23+$E$2)>HY$5,HY$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HY$5,HY$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HZ$5,HZ$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>HZ$5,HZ$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB23+$E$2)>HZ$5,HZ$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>HZ$5,HZ$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>IA$5,IA$5>=$E$2),$U23,IF(AND(($AA23+$E$2)>IA$5,IA$5>=$E$2),$T23,0))/Loss_Propane\n *IF($C23=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB23+$E$2)>IA$5,IA$5>=$E$2),$W23,IF(AND(($AA23+$E$2)>IA$5,IA$5>=$E$2),$V23,0))/Loss_OilEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(($AB23+$E$2)>GT$5,GT$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>GT$5,GT$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB23+$E$2)>GT$5,GT$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>GT$5,GT$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GU$5,GU$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>GU$5,GU$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB23+$E$2)>GU$5,GU$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>GU$5,GU$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GV$5,GV$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>GV$5,GV$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB23+$E$2)>GV$5,GV$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>GV$5,GV$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GW$5,GW$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>GW$5,GW$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB23+$E$2)>GW$5,GW$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>GW$5,GW$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GX$5,GX$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>GX$5,GX$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB23+$E$2)>GX$5,GX$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>GX$5,GX$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GY$5,GY$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>GY$5,GY$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB23+$E$2)>GY$5,GY$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>GY$5,GY$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>GZ$5,GZ$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>GZ$5,GZ$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB23+$E$2)>GZ$5,GZ$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>GZ$5,GZ$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HA$5,HA$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HA$5,HA$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB23+$E$2)>HA$5,HA$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HA$5,HA$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HB$5,HB$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HB$5,HB$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB23+$E$2)>HB$5,HB$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HB$5,HB$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HC$5,HC$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HC$5,HC$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB23+$E$2)>HC$5,HC$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HC$5,HC$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HD$5,HD$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HD$5,HD$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB23+$E$2)>HD$5,HD$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HD$5,HD$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HE$5,HE$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HE$5,HE$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB23+$E$2)>HE$5,HE$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HE$5,HE$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HF$5,HF$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HF$5,HF$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB23+$E$2)>HF$5,HF$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HF$5,HF$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HG$5,HG$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HG$5,HG$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB23+$E$2)>HG$5,HG$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HG$5,HG$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HH$5,HH$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HH$5,HH$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB23+$E$2)>HH$5,HH$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HH$5,HH$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HI$5,HI$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HI$5,HI$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB23+$E$2)>HI$5,HI$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HI$5,HI$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HJ$5,HJ$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HJ$5,HJ$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB23+$E$2)>HJ$5,HJ$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HJ$5,HJ$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HK$5,HK$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HK$5,HK$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB23+$E$2)>HK$5,HK$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HK$5,HK$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HL$5,HL$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HL$5,HL$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB23+$E$2)>HL$5,HL$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HL$5,HL$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HM$5,HM$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HM$5,HM$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB23+$E$2)>HM$5,HM$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HM$5,HM$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HN$5,HN$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HN$5,HN$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB23+$E$2)>HN$5,HN$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HN$5,HN$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HO$5,HO$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HO$5,HO$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB23+$E$2)>HO$5,HO$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HO$5,HO$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HP$5,HP$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HP$5,HP$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB23+$E$2)>HP$5,HP$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HP$5,HP$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HQ$5,HQ$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HQ$5,HQ$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB23+$E$2)>HQ$5,HQ$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HQ$5,HQ$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HR$5,HR$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HR$5,HR$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB23+$E$2)>HR$5,HR$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HR$5,HR$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HS$5,HS$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HS$5,HS$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB23+$E$2)>HS$5,HS$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HS$5,HS$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HT$5,HT$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HT$5,HT$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB23+$E$2)>HT$5,HT$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HT$5,HT$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HU$5,HU$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HU$5,HU$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB23+$E$2)>HU$5,HU$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HU$5,HU$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HV$5,HV$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HV$5,HV$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB23+$E$2)>HV$5,HV$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HV$5,HV$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HW$5,HW$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HW$5,HW$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB23+$E$2)>HW$5,HW$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HW$5,HW$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HX$5,HX$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HX$5,HX$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB23+$E$2)>HX$5,HX$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HX$5,HX$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HY$5,HY$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HY$5,HY$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB23+$E$2)>HY$5,HY$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HY$5,HY$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>HZ$5,HZ$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>HZ$5,HZ$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB23+$E$2)>HZ$5,HZ$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>HZ$5,HZ$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>IA$5,IA$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>IA$5,IA$5>=$E$2),$K23,0))/Loss_ElectricEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB23+$E$2)>IA$5,IA$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>IA$5,IA$5>=$E$2),$P23,0))/Loss_GasEnergy\n *IF($C23=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":{"$error":"#N/A"}},null,{"$f":"IF($E$2=IC$5,$Y23,IF($AB23+$E$2=IC$5,-$Z23,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$2=IM$5,$Y23,IF($AB23+$E$2=IM$5,-$Z23,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$2=IW$5,$Y23,IF($AB23+$E$2=IW$5,-$Z23,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(AND(($AB23+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S23,IF(AND(($AA23+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S23,IF(AND(($AA23+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S23,IF(AND(($AA23+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S23,IF(AND(($AA23+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S23,IF(AND(($AA23+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S23,IF(AND(($AA23+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S23,IF(AND(($AA23+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S23,IF(AND(($AA23+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S23,IF(AND(($AA23+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S23,IF(AND(($AA23+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S23,IF(AND(($AA23+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S23,IF(AND(($AA23+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S23,IF(AND(($AA23+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S23,IF(AND(($AA23+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S23,IF(AND(($AA23+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S23,IF(AND(($AA23+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S23,IF(AND(($AA23+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S23,IF(AND(($AA23+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S23,IF(AND(($AA23+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S23,IF(AND(($AA23+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S23,IF(AND(($AA23+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S23,IF(AND(($AA23+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S23,IF(AND(($AA23+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S23,IF(AND(($AA23+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S23,IF(AND(($AA23+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S23,IF(AND(($AA23+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S23,IF(AND(($AA23+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S23,IF(AND(($AA23+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S23,IF(AND(($AA23+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S23,IF(AND(($AA23+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S23,IF(AND(($AA23+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S23,IF(AND(($AA23+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S23,IF(AND(($AA23+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R23,0))","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S23,IF(AND(($AA23+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R23,0))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(($AB23+$E$2)>KU$5,KU$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>KU$5,KU$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KV$5,KV$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>KV$5,KV$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KW$5,KW$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>KW$5,KW$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KX$5,KX$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>KX$5,KX$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KY$5,KY$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>KY$5,KY$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>KZ$5,KZ$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>KZ$5,KZ$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LA$5,LA$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LA$5,LA$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LB$5,LB$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LB$5,LB$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LC$5,LC$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LC$5,LC$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LD$5,LD$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LD$5,LD$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LE$5,LE$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LE$5,LE$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LF$5,LF$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LF$5,LF$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LG$5,LG$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LG$5,LG$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LH$5,LH$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LH$5,LH$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LI$5,LI$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LI$5,LI$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LJ$5,LJ$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LJ$5,LJ$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LK$5,LK$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LK$5,LK$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LL$5,LL$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LL$5,LL$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LM$5,LM$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LM$5,LM$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LN$5,LN$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LN$5,LN$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LO$5,LO$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LO$5,LO$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LP$5,LP$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LP$5,LP$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LQ$5,LQ$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LQ$5,LQ$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LR$5,LR$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LR$5,LR$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LS$5,LS$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LS$5,LS$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LT$5,LT$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LT$5,LT$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LU$5,LU$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LU$5,LU$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LV$5,LV$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LV$5,LV$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LW$5,LW$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LW$5,LW$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LX$5,LX$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LX$5,LX$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LY$5,LY$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LY$5,LY$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>LZ$5,LZ$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>LZ$5,LZ$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>MA$5,MA$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>MA$5,MA$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>MB$5,MB$5>=$E$2),$S23,IF(AND(($AA23+$E$2)>MB$5,MB$5>=$E$2),$R23,0))*IF($C23=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(($AB23+$E$2)>BJ$5,BJ$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BJ$5,BJ$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BK$5,BK$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BK$5,BK$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BL$5,BL$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BL$5,BL$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BM$5,BM$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BM$5,BM$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BN$5,BN$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BN$5,BN$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BO$5,BO$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BO$5,BO$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BP$5,BP$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BP$5,BP$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BQ$5,BQ$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BQ$5,BQ$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BR$5,BR$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BR$5,BR$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BS$5,BS$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BS$5,BS$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BT$5,BT$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BT$5,BT$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BU$5,BU$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BU$5,BU$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BV$5,BV$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BV$5,BV$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BW$5,BW$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BW$5,BW$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BX$5,BX$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BX$5,BX$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BY$5,BY$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BY$5,BY$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BZ$5,BZ$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>BZ$5,BZ$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CA$5,CA$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CA$5,CA$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CB$5,CB$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CB$5,CB$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CC$5,CC$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CC$5,CC$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CD$5,CD$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CD$5,CD$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CE$5,CE$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CE$5,CE$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CF$5,CF$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CF$5,CF$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CG$5,CG$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CG$5,CG$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CH$5,CH$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CH$5,CH$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CI$5,CI$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CI$5,CI$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CJ$5,CJ$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CJ$5,CJ$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CK$5,CK$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CK$5,CK$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CL$5,CL$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CL$5,CL$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CM$5,CM$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CM$5,CM$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CN$5,CN$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CN$5,CN$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CO$5,CO$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CO$5,CO$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CP$5,CP$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CP$5,CP$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CQ$5,CQ$5>=$E$2),$L23,IF(AND(($AA23+$E$2)>CQ$5,CQ$5>=$E$2),$K23,0))*Loss_ElectricEnergy","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(($AB23+$E$2)>BJ$5,BJ$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BJ$5,BJ$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BK$5,BK$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BK$5,BK$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BL$5,BL$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BL$5,BL$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BM$5,BM$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BM$5,BM$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BN$5,BN$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BN$5,BN$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BO$5,BO$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BO$5,BO$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BP$5,BP$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BP$5,BP$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BQ$5,BQ$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BQ$5,BQ$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BR$5,BR$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BR$5,BR$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BS$5,BS$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BS$5,BS$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BT$5,BT$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BT$5,BT$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BU$5,BU$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BU$5,BU$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BV$5,BV$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BV$5,BV$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BW$5,BW$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BW$5,BW$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BX$5,BX$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BX$5,BX$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BY$5,BY$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BY$5,BY$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BZ$5,BZ$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>BZ$5,BZ$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CA$5,CA$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CA$5,CA$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CB$5,CB$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CB$5,CB$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CC$5,CC$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CC$5,CC$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CD$5,CD$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CD$5,CD$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CE$5,CE$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CE$5,CE$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CF$5,CF$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CF$5,CF$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CG$5,CG$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CG$5,CG$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CH$5,CH$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CH$5,CH$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CI$5,CI$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CI$5,CI$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CJ$5,CJ$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CJ$5,CJ$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CK$5,CK$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CK$5,CK$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CL$5,CL$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CL$5,CL$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CM$5,CM$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CM$5,CM$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CN$5,CN$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CN$5,CN$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CO$5,CO$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CO$5,CO$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CP$5,CP$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CP$5,CP$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CQ$5,CQ$5>=$E$2),$O23,IF(AND(($AA23+$E$2)>CQ$5,CQ$5>=$E$2),$N23,0))*Loss_ElectricDemand","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(($AB23+$E$2)>BJ$5,BJ$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BJ$5,BJ$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BK$5,BK$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BK$5,BK$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BL$5,BL$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BL$5,BL$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BM$5,BM$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BM$5,BM$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BN$5,BN$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BN$5,BN$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BO$5,BO$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BO$5,BO$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BP$5,BP$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BP$5,BP$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BQ$5,BQ$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BQ$5,BQ$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BR$5,BR$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BR$5,BR$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BS$5,BS$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BS$5,BS$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BT$5,BT$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BT$5,BT$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BU$5,BU$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BU$5,BU$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BV$5,BV$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BV$5,BV$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BW$5,BW$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BW$5,BW$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BX$5,BX$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BX$5,BX$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BY$5,BY$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BY$5,BY$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>BZ$5,BZ$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>BZ$5,BZ$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CA$5,CA$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CA$5,CA$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CB$5,CB$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CB$5,CB$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CC$5,CC$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CC$5,CC$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CD$5,CD$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CD$5,CD$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CE$5,CE$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CE$5,CE$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CF$5,CF$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CF$5,CF$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CG$5,CG$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CG$5,CG$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CH$5,CH$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CH$5,CH$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CI$5,CI$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CI$5,CI$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CJ$5,CJ$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CJ$5,CJ$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CK$5,CK$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CK$5,CK$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CL$5,CL$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CL$5,CL$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CM$5,CM$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CM$5,CM$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CN$5,CN$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CN$5,CN$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CO$5,CO$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CO$5,CO$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CP$5,CP$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CP$5,CP$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}},{"$f":"IF(AND(($AB23+$E$2)>CQ$5,CQ$5>=$E$2),$Q23,IF(AND(($AA23+$E$2)>CQ$5,CQ$5>=$E$2),$P23,0))*Loss_GasEnergy","v":{"$error":"#N/A"}}]
[{"$f":"ISERROR(C24)","v":false},{"$f":"'Measure Inputs'!B8","v":"Residential_Residential Lighting_Lighting_LED_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"LED"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":3029},{"$f":"IF(L24<>0,L24,K24)","v":96218.480999999927},{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I24","v":96218.480999999927},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I24","v":0},{"$f":"IF(O24<>0,O24,N24)","v":11.332599999999996},{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I24","v":11.332599999999996},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I24","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I24","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I24","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I24","v":26049.399999999998},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I24","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":10},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B24,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I24","v":11640.16},0,null,null,{"$f":"IF(OR(AR24>0,AD24>0),(AQ24)/(AD24+AR24),\"n/a\")","v":1.2343196824711431},{"$f":"IF(OR(AD24>0,AC24>0),(AT24+AU24)/((AC24+AD24)),\"n/a\")","v":2.7622719220838712},{"$f":"IF(OR(AD24>0,BA24>0),(AW24+AY24+AZ24+AX24)/(AD24+BA24),\"n/a\")","v":1.530526629051544},{"$f":"IF(BE24>0,(AC24+BC24+BD24)/BE24,\"n/a\")","v":4.0821747935493091},{"$f":"IF((BH24+AD24+AC24)>0,BG24/(BH24+AD24+AC24),\"n/a\")","v":0.3023681603300345},null,null,null,null,null,32153.287136563791,26049.399999999998,null,32153.287136563791,0,null,32153.287136563791,0,7716.0132342515008,0,26049.399999999998,null,94698.044067083363,0,26049.399999999998,null,32153.287136563791,94698.044067083363,null,{"$f":"IF(AND(($AB24+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L24,IF(AND(($AA24+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O24,IF(AND(($AA24+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q24,IF(AND(($AA24+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P24,0))*Loss_GasEnergy","v":4314.9823708130107},{"$f":"IF(AND(($AB24+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L24,IF(AND(($AA24+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O24,IF(AND(($AA24+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q24,IF(AND(($AA24+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P24,0))*Loss_GasEnergy","v":4379.7071063752055},{"$f":"IF(AND(($AB24+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L24,IF(AND(($AA24+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O24,IF(AND(($AA24+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q24,IF(AND(($AA24+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P24,0))*Loss_GasEnergy","v":4445.4027129708329},{"$f":"IF(AND(($AB24+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L24,IF(AND(($AA24+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O24,IF(AND(($AA24+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q24,IF(AND(($AA24+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P24,0))*Loss_GasEnergy","v":4512.0837536653953},{"$f":"IF(AND(($AB24+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L24,IF(AND(($AA24+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O24,IF(AND(($AA24+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q24,IF(AND(($AA24+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P24,0))*Loss_GasEnergy","v":4579.7650099703751},{"$f":"IF(AND(($AB24+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L24,IF(AND(($AA24+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O24,IF(AND(($AA24+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q24,IF(AND(($AA24+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P24,0))*Loss_GasEnergy","v":4648.4614851199294},{"$f":"IF(AND(($AB24+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L24,IF(AND(($AA24+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O24,IF(AND(($AA24+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q24,IF(AND(($AA24+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P24,0))*Loss_GasEnergy","v":4718.1884073967294},{"$f":"IF(AND(($AB24+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L24,IF(AND(($AA24+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O24,IF(AND(($AA24+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q24,IF(AND(($AA24+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P24,0))*Loss_GasEnergy","v":4788.9612335076781},{"$f":"IF(AND(($AB24+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L24,IF(AND(($AA24+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O24,IF(AND(($AA24+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q24,IF(AND(($AA24+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P24,0))*Loss_GasEnergy","v":4860.7956520102935},{"$f":"IF(AND(($AB24+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L24,IF(AND(($AA24+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O24,IF(AND(($AA24+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q24,IF(AND(($AA24+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P24,0))*Loss_GasEnergy","v":4933.7075867904468},{"$f":"IF(AND(($AB24+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L24,IF(AND(($AA24+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O24,IF(AND(($AA24+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q24,IF(AND(($AA24+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L24,IF(AND(($AA24+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O24,IF(AND(($AA24+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q24,IF(AND(($AA24+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L24,IF(AND(($AA24+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O24,IF(AND(($AA24+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q24,IF(AND(($AA24+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L24,IF(AND(($AA24+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O24,IF(AND(($AA24+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q24,IF(AND(($AA24+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L24,IF(AND(($AA24+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O24,IF(AND(($AA24+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q24,IF(AND(($AA24+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L24,IF(AND(($AA24+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O24,IF(AND(($AA24+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q24,IF(AND(($AA24+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L24,IF(AND(($AA24+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O24,IF(AND(($AA24+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q24,IF(AND(($AA24+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L24,IF(AND(($AA24+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O24,IF(AND(($AA24+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q24,IF(AND(($AA24+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L24,IF(AND(($AA24+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O24,IF(AND(($AA24+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q24,IF(AND(($AA24+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L24,IF(AND(($AA24+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O24,IF(AND(($AA24+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q24,IF(AND(($AA24+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L24,IF(AND(($AA24+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O24,IF(AND(($AA24+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q24,IF(AND(($AA24+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L24,IF(AND(($AA24+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O24,IF(AND(($AA24+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q24,IF(AND(($AA24+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L24,IF(AND(($AA24+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O24,IF(AND(($AA24+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q24,IF(AND(($AA24+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L24,IF(AND(($AA24+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O24,IF(AND(($AA24+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q24,IF(AND(($AA24+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L24,IF(AND(($AA24+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O24,IF(AND(($AA24+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q24,IF(AND(($AA24+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L24,IF(AND(($AA24+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O24,IF(AND(($AA24+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q24,IF(AND(($AA24+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L24,IF(AND(($AA24+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O24,IF(AND(($AA24+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q24,IF(AND(($AA24+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L24,IF(AND(($AA24+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O24,IF(AND(($AA24+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q24,IF(AND(($AA24+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L24,IF(AND(($AA24+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O24,IF(AND(($AA24+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q24,IF(AND(($AA24+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L24,IF(AND(($AA24+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O24,IF(AND(($AA24+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q24,IF(AND(($AA24+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L24,IF(AND(($AA24+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O24,IF(AND(($AA24+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q24,IF(AND(($AA24+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L24,IF(AND(($AA24+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O24,IF(AND(($AA24+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q24,IF(AND(($AA24+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L24,IF(AND(($AA24+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O24,IF(AND(($AA24+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q24,IF(AND(($AA24+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L24,IF(AND(($AA24+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K24,0))*Loss_ElectricEnergy+IF(AND(($AB24+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O24,IF(AND(($AA24+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N24,0))*Loss_ElectricDemand+IF(AND(($AB24+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q24,IF(AND(($AA24+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P24,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB24+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L24,IF(AND(($AA24+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K24,0))","v":1096.8906833999993},{"$f":"IF(AND(($AB24+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L24,IF(AND(($AA24+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K24,0))","v":1096.8906833999993},{"$f":"IF(AND(($AB24+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L24,IF(AND(($AA24+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K24,0))","v":1096.8906833999993},{"$f":"IF(AND(($AB24+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L24,IF(AND(($AA24+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K24,0))","v":1096.8906833999993},{"$f":"IF(AND(($AB24+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L24,IF(AND(($AA24+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K24,0))","v":1096.8906833999993},{"$f":"IF(AND(($AB24+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L24,IF(AND(($AA24+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K24,0))","v":1096.8906833999993},{"$f":"IF(AND(($AB24+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L24,IF(AND(($AA24+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K24,0))","v":1096.8906833999993},{"$f":"IF(AND(($AB24+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L24,IF(AND(($AA24+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K24,0))","v":1096.8906833999993},{"$f":"IF(AND(($AB24+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L24,IF(AND(($AA24+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K24,0))","v":1096.8906833999993},{"$f":"IF(AND(($AB24+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L24,IF(AND(($AA24+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K24,0))","v":1096.8906833999993},{"$f":"IF(AND(($AB24+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L24,IF(AND(($AA24+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L24,IF(AND(($AA24+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L24,IF(AND(($AA24+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L24,IF(AND(($AA24+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L24,IF(AND(($AA24+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L24,IF(AND(($AA24+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L24,IF(AND(($AA24+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L24,IF(AND(($AA24+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L24,IF(AND(($AA24+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L24,IF(AND(($AA24+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L24,IF(AND(($AA24+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L24,IF(AND(($AA24+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L24,IF(AND(($AA24+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L24,IF(AND(($AA24+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L24,IF(AND(($AA24+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L24,IF(AND(($AA24+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L24,IF(AND(($AA24+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L24,IF(AND(($AA24+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L24,IF(AND(($AA24+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L24,IF(AND(($AA24+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L24,IF(AND(($AA24+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L24,IF(AND(($AA24+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L24,IF(AND(($AA24+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L24,IF(AND(($AA24+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K24,0))","v":0},null,{"$f":"IF(AND(($AB24+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U24,IF(AND(($AA24+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W24,IF(AND(($AA24+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U24,IF(AND(($AA24+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W24,IF(AND(($AA24+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U24,IF(AND(($AA24+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T24,0))\n+IF(AND(($AB24+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W24,IF(AND(($AA24+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U24,IF(AND(($AA24+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W24,IF(AND(($AA24+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U24,IF(AND(($AA24+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W24,IF(AND(($AA24+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U24,IF(AND(($AA24+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W24,IF(AND(($AA24+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U24,IF(AND(($AA24+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W24,IF(AND(($AA24+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U24,IF(AND(($AA24+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W24,IF(AND(($AA24+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U24,IF(AND(($AA24+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W24,IF(AND(($AA24+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U24,IF(AND(($AA24+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W24,IF(AND(($AA24+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U24,IF(AND(($AA24+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W24,IF(AND(($AA24+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U24,IF(AND(($AA24+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W24,IF(AND(($AA24+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U24,IF(AND(($AA24+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W24,IF(AND(($AA24+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U24,IF(AND(($AA24+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W24,IF(AND(($AA24+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U24,IF(AND(($AA24+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W24,IF(AND(($AA24+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U24,IF(AND(($AA24+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W24,IF(AND(($AA24+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U24,IF(AND(($AA24+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T24,0))\n+IF(AND(($AB24+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W24,IF(AND(($AA24+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U24,IF(AND(($AA24+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T24,0))\n+IF(AND(($AB24+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W24,IF(AND(($AA24+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U24,IF(AND(($AA24+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T24,0))\n+IF(AND(($AB24+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W24,IF(AND(($AA24+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U24,IF(AND(($AA24+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W24,IF(AND(($AA24+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U24,IF(AND(($AA24+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W24,IF(AND(($AA24+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U24,IF(AND(($AA24+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W24,IF(AND(($AA24+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U24,IF(AND(($AA24+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W24,IF(AND(($AA24+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U24,IF(AND(($AA24+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W24,IF(AND(($AA24+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U24,IF(AND(($AA24+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T24,0))\n+IF(AND(($AB24+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W24,IF(AND(($AA24+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U24,IF(AND(($AA24+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T24,0))\n+IF(AND(($AB24+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W24,IF(AND(($AA24+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U24,IF(AND(($AA24+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T24,0))\n+IF(AND(($AB24+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W24,IF(AND(($AA24+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U24,IF(AND(($AA24+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T24,0))\n+IF(AND(($AB24+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W24,IF(AND(($AA24+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U24,IF(AND(($AA24+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T24,0))\n+IF(AND(($AB24+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W24,IF(AND(($AA24+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U24,IF(AND(($AA24+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T24,0))\n+IF(AND(($AB24+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W24,IF(AND(($AA24+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U24,IF(AND(($AA24+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T24,0))\n+IF(AND(($AB24+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W24,IF(AND(($AA24+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U24,IF(AND(($AA24+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T24,0))\n+IF(AND(($AB24+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W24,IF(AND(($AA24+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U24,IF(AND(($AA24+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T24,0))\n+IF(AND(($AB24+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W24,IF(AND(($AA24+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U24,IF(AND(($AA24+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T24,0))\n+IF(AND(($AB24+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W24,IF(AND(($AA24+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V24,0))","v":0},null,{"$f":"IF(AND(($AB24+$E$2)>GT$5,GT$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>GT$5,GT$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB24+$E$2)>GT$5,GT$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>GT$5,GT$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>GU$5,GU$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>GU$5,GU$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB24+$E$2)>GU$5,GU$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>GU$5,GU$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>GV$5,GV$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>GV$5,GV$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB24+$E$2)>GV$5,GV$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>GV$5,GV$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>GW$5,GW$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>GW$5,GW$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB24+$E$2)>GW$5,GW$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>GW$5,GW$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>GX$5,GX$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>GX$5,GX$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB24+$E$2)>GX$5,GX$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>GX$5,GX$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>GY$5,GY$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>GY$5,GY$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB24+$E$2)>GY$5,GY$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>GY$5,GY$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>GZ$5,GZ$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>GZ$5,GZ$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB24+$E$2)>GZ$5,GZ$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>GZ$5,GZ$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HA$5,HA$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HA$5,HA$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB24+$E$2)>HA$5,HA$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HA$5,HA$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HB$5,HB$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HB$5,HB$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB24+$E$2)>HB$5,HB$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HB$5,HB$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HC$5,HC$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HC$5,HC$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB24+$E$2)>HC$5,HC$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HC$5,HC$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HD$5,HD$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HD$5,HD$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB24+$E$2)>HD$5,HD$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HD$5,HD$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HE$5,HE$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HE$5,HE$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB24+$E$2)>HE$5,HE$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HE$5,HE$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HF$5,HF$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HF$5,HF$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB24+$E$2)>HF$5,HF$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HF$5,HF$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HG$5,HG$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HG$5,HG$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB24+$E$2)>HG$5,HG$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HG$5,HG$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HH$5,HH$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HH$5,HH$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB24+$E$2)>HH$5,HH$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HH$5,HH$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HI$5,HI$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HI$5,HI$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB24+$E$2)>HI$5,HI$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HI$5,HI$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HJ$5,HJ$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HJ$5,HJ$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB24+$E$2)>HJ$5,HJ$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HJ$5,HJ$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HK$5,HK$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HK$5,HK$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB24+$E$2)>HK$5,HK$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HK$5,HK$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HL$5,HL$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HL$5,HL$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB24+$E$2)>HL$5,HL$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HL$5,HL$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HM$5,HM$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HM$5,HM$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB24+$E$2)>HM$5,HM$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HM$5,HM$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HN$5,HN$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HN$5,HN$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB24+$E$2)>HN$5,HN$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HN$5,HN$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HO$5,HO$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HO$5,HO$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB24+$E$2)>HO$5,HO$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HO$5,HO$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HP$5,HP$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HP$5,HP$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB24+$E$2)>HP$5,HP$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HP$5,HP$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HQ$5,HQ$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HQ$5,HQ$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB24+$E$2)>HQ$5,HQ$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HQ$5,HQ$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HR$5,HR$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HR$5,HR$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB24+$E$2)>HR$5,HR$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HR$5,HR$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HS$5,HS$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HS$5,HS$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB24+$E$2)>HS$5,HS$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HS$5,HS$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HT$5,HT$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HT$5,HT$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB24+$E$2)>HT$5,HT$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HT$5,HT$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HU$5,HU$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HU$5,HU$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB24+$E$2)>HU$5,HU$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HU$5,HU$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HV$5,HV$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HV$5,HV$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB24+$E$2)>HV$5,HV$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HV$5,HV$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HW$5,HW$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HW$5,HW$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB24+$E$2)>HW$5,HW$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HW$5,HW$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HX$5,HX$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HX$5,HX$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB24+$E$2)>HX$5,HX$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HX$5,HX$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HY$5,HY$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HY$5,HY$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB24+$E$2)>HY$5,HY$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HY$5,HY$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HZ$5,HZ$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>HZ$5,HZ$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB24+$E$2)>HZ$5,HZ$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>HZ$5,HZ$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB24+$E$2)>IA$5,IA$5>=$E$2),$U24,IF(AND(($AA24+$E$2)>IA$5,IA$5>=$E$2),$T24,0))/Loss_Propane\n *IF($C24=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB24+$E$2)>IA$5,IA$5>=$E$2),$W24,IF(AND(($AA24+$E$2)>IA$5,IA$5>=$E$2),$V24,0))/Loss_OilEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB24+$E$2)>GT$5,GT$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>GT$5,GT$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB24+$E$2)>GT$5,GT$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>GT$5,GT$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":12708.510609332599},{"$f":"IF(AND(($AB24+$E$2)>GU$5,GU$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>GU$5,GU$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB24+$E$2)>GU$5,GU$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>GU$5,GU$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":12899.138268472587},{"$f":"IF(AND(($AB24+$E$2)>GV$5,GV$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>GV$5,GV$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB24+$E$2)>GV$5,GV$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>GV$5,GV$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":13092.625342499674},{"$f":"IF(AND(($AB24+$E$2)>GW$5,GW$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>GW$5,GW$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB24+$E$2)>GW$5,GW$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>GW$5,GW$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":13289.014722637168},{"$f":"IF(AND(($AB24+$E$2)>GX$5,GX$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>GX$5,GX$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB24+$E$2)>GX$5,GX$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>GX$5,GX$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":13488.349943476724},{"$f":"IF(AND(($AB24+$E$2)>GY$5,GY$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>GY$5,GY$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB24+$E$2)>GY$5,GY$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>GY$5,GY$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":13690.675192628873},{"$f":"IF(AND(($AB24+$E$2)>GZ$5,GZ$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>GZ$5,GZ$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB24+$E$2)>GZ$5,GZ$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>GZ$5,GZ$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":13896.035320518302},{"$f":"IF(AND(($AB24+$E$2)>HA$5,HA$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HA$5,HA$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB24+$E$2)>HA$5,HA$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HA$5,HA$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":14104.475850326076},{"$f":"IF(AND(($AB24+$E$2)>HB$5,HB$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HB$5,HB$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB24+$E$2)>HB$5,HB$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HB$5,HB$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":14316.042988080966},{"$f":"IF(AND(($AB24+$E$2)>HC$5,HC$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HC$5,HC$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB24+$E$2)>HC$5,HC$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HC$5,HC$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":14530.783632902179},{"$f":"IF(AND(($AB24+$E$2)>HD$5,HD$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HD$5,HD$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB24+$E$2)>HD$5,HD$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HD$5,HD$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HE$5,HE$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HE$5,HE$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB24+$E$2)>HE$5,HE$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HE$5,HE$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HF$5,HF$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HF$5,HF$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB24+$E$2)>HF$5,HF$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HF$5,HF$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HG$5,HG$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HG$5,HG$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB24+$E$2)>HG$5,HG$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HG$5,HG$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HH$5,HH$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HH$5,HH$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB24+$E$2)>HH$5,HH$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HH$5,HH$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HI$5,HI$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HI$5,HI$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB24+$E$2)>HI$5,HI$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HI$5,HI$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HJ$5,HJ$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HJ$5,HJ$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB24+$E$2)>HJ$5,HJ$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HJ$5,HJ$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HK$5,HK$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HK$5,HK$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB24+$E$2)>HK$5,HK$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HK$5,HK$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HL$5,HL$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HL$5,HL$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB24+$E$2)>HL$5,HL$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HL$5,HL$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HM$5,HM$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HM$5,HM$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB24+$E$2)>HM$5,HM$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HM$5,HM$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HN$5,HN$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HN$5,HN$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB24+$E$2)>HN$5,HN$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HN$5,HN$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HO$5,HO$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HO$5,HO$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB24+$E$2)>HO$5,HO$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HO$5,HO$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HP$5,HP$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HP$5,HP$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB24+$E$2)>HP$5,HP$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HP$5,HP$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HQ$5,HQ$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HQ$5,HQ$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB24+$E$2)>HQ$5,HQ$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HQ$5,HQ$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HR$5,HR$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HR$5,HR$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB24+$E$2)>HR$5,HR$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HR$5,HR$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HS$5,HS$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HS$5,HS$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB24+$E$2)>HS$5,HS$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HS$5,HS$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HT$5,HT$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HT$5,HT$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB24+$E$2)>HT$5,HT$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HT$5,HT$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HU$5,HU$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HU$5,HU$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB24+$E$2)>HU$5,HU$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HU$5,HU$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HV$5,HV$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HV$5,HV$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB24+$E$2)>HV$5,HV$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HV$5,HV$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HW$5,HW$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HW$5,HW$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB24+$E$2)>HW$5,HW$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HW$5,HW$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HX$5,HX$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HX$5,HX$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB24+$E$2)>HX$5,HX$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HX$5,HX$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HY$5,HY$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HY$5,HY$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB24+$E$2)>HY$5,HY$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HY$5,HY$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>HZ$5,HZ$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>HZ$5,HZ$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB24+$E$2)>HZ$5,HZ$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>HZ$5,HZ$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB24+$E$2)>IA$5,IA$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>IA$5,IA$5>=$E$2),$K24,0))/Loss_ElectricEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB24+$E$2)>IA$5,IA$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>IA$5,IA$5>=$E$2),$P24,0))/Loss_GasEnergy\n *IF($C24=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,26049.399999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB24+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S24,IF(AND(($AA24+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S24,IF(AND(($AA24+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S24,IF(AND(($AA24+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S24,IF(AND(($AA24+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S24,IF(AND(($AA24+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S24,IF(AND(($AA24+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S24,IF(AND(($AA24+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S24,IF(AND(($AA24+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S24,IF(AND(($AA24+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S24,IF(AND(($AA24+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S24,IF(AND(($AA24+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S24,IF(AND(($AA24+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S24,IF(AND(($AA24+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S24,IF(AND(($AA24+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S24,IF(AND(($AA24+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S24,IF(AND(($AA24+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S24,IF(AND(($AA24+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S24,IF(AND(($AA24+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S24,IF(AND(($AA24+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S24,IF(AND(($AA24+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S24,IF(AND(($AA24+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S24,IF(AND(($AA24+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S24,IF(AND(($AA24+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S24,IF(AND(($AA24+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S24,IF(AND(($AA24+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S24,IF(AND(($AA24+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S24,IF(AND(($AA24+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S24,IF(AND(($AA24+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S24,IF(AND(($AA24+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S24,IF(AND(($AA24+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S24,IF(AND(($AA24+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S24,IF(AND(($AA24+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S24,IF(AND(($AA24+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R24,0))","v":0},{"$f":"IF(AND(($AB24+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S24,IF(AND(($AA24+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R24,0))","v":0},null,{"$f":"IF(AND(($AB24+$E$2)>KU$5,KU$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>KU$5,KU$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>KV$5,KV$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>KV$5,KV$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>KW$5,KW$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>KW$5,KW$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>KX$5,KX$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>KX$5,KX$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>KY$5,KY$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>KY$5,KY$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>KZ$5,KZ$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>KZ$5,KZ$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LA$5,LA$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LA$5,LA$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LB$5,LB$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LB$5,LB$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LC$5,LC$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LC$5,LC$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LD$5,LD$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LD$5,LD$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LE$5,LE$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LE$5,LE$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LF$5,LF$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LF$5,LF$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LG$5,LG$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LG$5,LG$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LH$5,LH$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LH$5,LH$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LI$5,LI$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LI$5,LI$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LJ$5,LJ$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LJ$5,LJ$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LK$5,LK$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LK$5,LK$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LL$5,LL$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LL$5,LL$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LM$5,LM$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LM$5,LM$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LN$5,LN$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LN$5,LN$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LO$5,LO$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LO$5,LO$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LP$5,LP$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LP$5,LP$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LQ$5,LQ$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LQ$5,LQ$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LR$5,LR$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LR$5,LR$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LS$5,LS$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LS$5,LS$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LT$5,LT$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LT$5,LT$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LU$5,LU$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LU$5,LU$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LV$5,LV$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LV$5,LV$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LW$5,LW$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LW$5,LW$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LX$5,LX$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LX$5,LX$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LY$5,LY$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LY$5,LY$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>LZ$5,LZ$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>LZ$5,LZ$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>MA$5,MA$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>MA$5,MA$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB24+$E$2)>MB$5,MB$5>=$E$2),$S24,IF(AND(($AA24+$E$2)>MB$5,MB$5>=$E$2),$R24,0))*IF($C24=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,{"$f":"IF(AND(($AB24+$E$2)>BJ$5,BJ$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BJ$5,BJ$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":100740.74960699992},{"$f":"IF(AND(($AB24+$E$2)>BK$5,BK$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BK$5,BK$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":100740.74960699992},{"$f":"IF(AND(($AB24+$E$2)>BL$5,BL$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BL$5,BL$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":100740.74960699992},{"$f":"IF(AND(($AB24+$E$2)>BM$5,BM$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BM$5,BM$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":100740.74960699992},{"$f":"IF(AND(($AB24+$E$2)>BN$5,BN$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BN$5,BN$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":100740.74960699992},{"$f":"IF(AND(($AB24+$E$2)>BO$5,BO$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BO$5,BO$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":100740.74960699992},{"$f":"IF(AND(($AB24+$E$2)>BP$5,BP$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BP$5,BP$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":100740.74960699992},{"$f":"IF(AND(($AB24+$E$2)>BQ$5,BQ$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BQ$5,BQ$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":100740.74960699992},{"$f":"IF(AND(($AB24+$E$2)>BR$5,BR$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BR$5,BR$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":100740.74960699992},{"$f":"IF(AND(($AB24+$E$2)>BS$5,BS$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BS$5,BS$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":100740.74960699992},{"$f":"IF(AND(($AB24+$E$2)>BT$5,BT$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BT$5,BT$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BU$5,BU$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BU$5,BU$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BV$5,BV$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BV$5,BV$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BW$5,BW$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BW$5,BW$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BX$5,BX$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BX$5,BX$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BY$5,BY$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BY$5,BY$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BZ$5,BZ$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>BZ$5,BZ$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CA$5,CA$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CA$5,CA$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CB$5,CB$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CB$5,CB$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CC$5,CC$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CC$5,CC$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CD$5,CD$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CD$5,CD$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CE$5,CE$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CE$5,CE$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CF$5,CF$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CF$5,CF$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CG$5,CG$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CG$5,CG$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CH$5,CH$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CH$5,CH$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CI$5,CI$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CI$5,CI$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CJ$5,CJ$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CJ$5,CJ$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CK$5,CK$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CK$5,CK$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CL$5,CL$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CL$5,CL$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CM$5,CM$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CM$5,CM$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CN$5,CN$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CN$5,CN$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CO$5,CO$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CO$5,CO$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CP$5,CP$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CP$5,CP$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CQ$5,CQ$5>=$E$2),$L24,IF(AND(($AA24+$E$2)>CQ$5,CQ$5>=$E$2),$K24,0))*Loss_ElectricEnergy","v":0},null,{"$f":"IF(AND(($AB24+$E$2)>BJ$5,BJ$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BJ$5,BJ$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":11.865232199999994},{"$f":"IF(AND(($AB24+$E$2)>BK$5,BK$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BK$5,BK$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":11.865232199999994},{"$f":"IF(AND(($AB24+$E$2)>BL$5,BL$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BL$5,BL$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":11.865232199999994},{"$f":"IF(AND(($AB24+$E$2)>BM$5,BM$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BM$5,BM$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":11.865232199999994},{"$f":"IF(AND(($AB24+$E$2)>BN$5,BN$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BN$5,BN$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":11.865232199999994},{"$f":"IF(AND(($AB24+$E$2)>BO$5,BO$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BO$5,BO$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":11.865232199999994},{"$f":"IF(AND(($AB24+$E$2)>BP$5,BP$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BP$5,BP$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":11.865232199999994},{"$f":"IF(AND(($AB24+$E$2)>BQ$5,BQ$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BQ$5,BQ$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":11.865232199999994},{"$f":"IF(AND(($AB24+$E$2)>BR$5,BR$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BR$5,BR$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":11.865232199999994},{"$f":"IF(AND(($AB24+$E$2)>BS$5,BS$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BS$5,BS$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":11.865232199999994},{"$f":"IF(AND(($AB24+$E$2)>BT$5,BT$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BT$5,BT$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>BU$5,BU$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BU$5,BU$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>BV$5,BV$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BV$5,BV$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>BW$5,BW$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BW$5,BW$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>BX$5,BX$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BX$5,BX$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>BY$5,BY$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BY$5,BY$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>BZ$5,BZ$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>BZ$5,BZ$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CA$5,CA$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CA$5,CA$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CB$5,CB$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CB$5,CB$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CC$5,CC$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CC$5,CC$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CD$5,CD$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CD$5,CD$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CE$5,CE$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CE$5,CE$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CF$5,CF$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CF$5,CF$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CG$5,CG$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CG$5,CG$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CH$5,CH$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CH$5,CH$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CI$5,CI$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CI$5,CI$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CJ$5,CJ$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CJ$5,CJ$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CK$5,CK$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CK$5,CK$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CL$5,CL$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CL$5,CL$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CM$5,CM$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CM$5,CM$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CN$5,CN$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CN$5,CN$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CO$5,CO$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CO$5,CO$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CP$5,CP$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CP$5,CP$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB24+$E$2)>CQ$5,CQ$5>=$E$2),$O24,IF(AND(($AA24+$E$2)>CQ$5,CQ$5>=$E$2),$N24,0))*Loss_ElectricDemand","v":0},null,{"$f":"IF(AND(($AB24+$E$2)>BJ$5,BJ$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BJ$5,BJ$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BK$5,BK$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BK$5,BK$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BL$5,BL$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BL$5,BL$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BM$5,BM$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BM$5,BM$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BN$5,BN$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BN$5,BN$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BO$5,BO$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BO$5,BO$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BP$5,BP$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BP$5,BP$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BQ$5,BQ$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BQ$5,BQ$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BR$5,BR$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BR$5,BR$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BS$5,BS$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BS$5,BS$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BT$5,BT$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BT$5,BT$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BU$5,BU$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BU$5,BU$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BV$5,BV$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BV$5,BV$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BW$5,BW$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BW$5,BW$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BX$5,BX$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BX$5,BX$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BY$5,BY$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BY$5,BY$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>BZ$5,BZ$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>BZ$5,BZ$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CA$5,CA$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CA$5,CA$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CB$5,CB$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CB$5,CB$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CC$5,CC$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CC$5,CC$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CD$5,CD$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CD$5,CD$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CE$5,CE$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CE$5,CE$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CF$5,CF$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CF$5,CF$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CG$5,CG$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CG$5,CG$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CH$5,CH$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CH$5,CH$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CI$5,CI$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CI$5,CI$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CJ$5,CJ$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CJ$5,CJ$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CK$5,CK$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CK$5,CK$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CL$5,CL$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CL$5,CL$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CM$5,CM$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CM$5,CM$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CN$5,CN$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CN$5,CN$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CO$5,CO$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CO$5,CO$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CP$5,CP$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CP$5,CP$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB24+$E$2)>CQ$5,CQ$5>=$E$2),$Q24,IF(AND(($AA24+$E$2)>CQ$5,CQ$5>=$E$2),$P24,0))*Loss_GasEnergy","v":0}]
[false,{"$f":"'Measure Inputs'!B9","v":"Residential_Residential Lighting_Lighting_ENERGY STAR LED Fixture_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"ENERGY STAR LED Fixture"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":168},5535.4900000000007,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I25","v":5535.4900000000007},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I25","v":0},0.6512,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I25","v":0.6512},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I25","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I25","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I25","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I25","v":2520},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I25","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":9.4},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B25,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I25","v":1589.9999999999998},0,null,null,0.73400779847387432,1.1633331145623669,0.91016077953307084,2.7928645312378606,0.26281539625860245,null,null,null,null,null,1849.6996521541632,2520,null,1849.6996521541632,0,null,1849.6996521541632,0,443.90551226917512,0,2520,null,5448.0186187194086,0,2520,null,1849.6996521541632,5448.0186187194086,null,{"$f":"IF(AND(($AB25+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L25,IF(AND(($AA25+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O25,IF(AND(($AA25+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q25,IF(AND(($AA25+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P25,0))*Loss_GasEnergy","v":248.23033976106069},{"$f":"IF(AND(($AB25+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L25,IF(AND(($AA25+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O25,IF(AND(($AA25+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q25,IF(AND(($AA25+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P25,0))*Loss_GasEnergy","v":251.95379485747662},{"$f":"IF(AND(($AB25+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L25,IF(AND(($AA25+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O25,IF(AND(($AA25+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q25,IF(AND(($AA25+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P25,0))*Loss_GasEnergy","v":255.7331017803387},{"$f":"IF(AND(($AB25+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L25,IF(AND(($AA25+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O25,IF(AND(($AA25+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q25,IF(AND(($AA25+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P25,0))*Loss_GasEnergy","v":259.56909830704376},{"$f":"IF(AND(($AB25+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L25,IF(AND(($AA25+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O25,IF(AND(($AA25+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q25,IF(AND(($AA25+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P25,0))*Loss_GasEnergy","v":263.46263478164934},{"$f":"IF(AND(($AB25+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L25,IF(AND(($AA25+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O25,IF(AND(($AA25+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q25,IF(AND(($AA25+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P25,0))*Loss_GasEnergy","v":267.41457430337408},{"$f":"IF(AND(($AB25+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L25,IF(AND(($AA25+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O25,IF(AND(($AA25+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q25,IF(AND(($AA25+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P25,0))*Loss_GasEnergy","v":271.4257929179247},{"$f":"IF(AND(($AB25+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L25,IF(AND(($AA25+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O25,IF(AND(($AA25+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q25,IF(AND(($AA25+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P25,0))*Loss_GasEnergy","v":275.49717981169351},{"$f":"IF(AND(($AB25+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L25,IF(AND(($AA25+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O25,IF(AND(($AA25+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q25,IF(AND(($AA25+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P25,0))*Loss_GasEnergy","v":279.62963750886888},{"$f":"IF(AND(($AB25+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L25,IF(AND(($AA25+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O25,IF(AND(($AA25+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q25,IF(AND(($AA25+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P25,0))*Loss_GasEnergy","v":283.82408207150183},{"$f":"IF(AND(($AB25+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L25,IF(AND(($AA25+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O25,IF(AND(($AA25+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q25,IF(AND(($AA25+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L25,IF(AND(($AA25+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O25,IF(AND(($AA25+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q25,IF(AND(($AA25+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L25,IF(AND(($AA25+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O25,IF(AND(($AA25+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q25,IF(AND(($AA25+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L25,IF(AND(($AA25+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O25,IF(AND(($AA25+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q25,IF(AND(($AA25+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L25,IF(AND(($AA25+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O25,IF(AND(($AA25+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q25,IF(AND(($AA25+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L25,IF(AND(($AA25+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O25,IF(AND(($AA25+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q25,IF(AND(($AA25+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L25,IF(AND(($AA25+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O25,IF(AND(($AA25+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q25,IF(AND(($AA25+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L25,IF(AND(($AA25+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O25,IF(AND(($AA25+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q25,IF(AND(($AA25+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L25,IF(AND(($AA25+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O25,IF(AND(($AA25+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q25,IF(AND(($AA25+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L25,IF(AND(($AA25+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O25,IF(AND(($AA25+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q25,IF(AND(($AA25+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L25,IF(AND(($AA25+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O25,IF(AND(($AA25+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q25,IF(AND(($AA25+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L25,IF(AND(($AA25+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O25,IF(AND(($AA25+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q25,IF(AND(($AA25+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L25,IF(AND(($AA25+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O25,IF(AND(($AA25+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q25,IF(AND(($AA25+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L25,IF(AND(($AA25+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O25,IF(AND(($AA25+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q25,IF(AND(($AA25+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L25,IF(AND(($AA25+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O25,IF(AND(($AA25+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q25,IF(AND(($AA25+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L25,IF(AND(($AA25+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O25,IF(AND(($AA25+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q25,IF(AND(($AA25+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L25,IF(AND(($AA25+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O25,IF(AND(($AA25+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q25,IF(AND(($AA25+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L25,IF(AND(($AA25+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O25,IF(AND(($AA25+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q25,IF(AND(($AA25+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L25,IF(AND(($AA25+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O25,IF(AND(($AA25+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q25,IF(AND(($AA25+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L25,IF(AND(($AA25+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O25,IF(AND(($AA25+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q25,IF(AND(($AA25+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L25,IF(AND(($AA25+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O25,IF(AND(($AA25+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q25,IF(AND(($AA25+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L25,IF(AND(($AA25+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O25,IF(AND(($AA25+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q25,IF(AND(($AA25+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L25,IF(AND(($AA25+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O25,IF(AND(($AA25+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q25,IF(AND(($AA25+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P25,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB25+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L25,IF(AND(($AA25+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K25,0))*Loss_ElectricEnergy+IF(AND(($AB25+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O25,IF(AND(($AA25+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N25,0))*Loss_ElectricDemand+IF(AND(($AB25+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q25,IF(AND(($AA25+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P25,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB25+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L25,IF(AND(($AA25+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K25,0))","v":63.104586000000012},{"$f":"IF(AND(($AB25+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L25,IF(AND(($AA25+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K25,0))","v":63.104586000000012},{"$f":"IF(AND(($AB25+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L25,IF(AND(($AA25+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K25,0))","v":63.104586000000012},{"$f":"IF(AND(($AB25+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L25,IF(AND(($AA25+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K25,0))","v":63.104586000000012},{"$f":"IF(AND(($AB25+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L25,IF(AND(($AA25+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K25,0))","v":63.104586000000012},{"$f":"IF(AND(($AB25+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L25,IF(AND(($AA25+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K25,0))","v":63.104586000000012},{"$f":"IF(AND(($AB25+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L25,IF(AND(($AA25+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K25,0))","v":63.104586000000012},{"$f":"IF(AND(($AB25+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L25,IF(AND(($AA25+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K25,0))","v":63.104586000000012},{"$f":"IF(AND(($AB25+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L25,IF(AND(($AA25+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K25,0))","v":63.104586000000012},{"$f":"IF(AND(($AB25+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L25,IF(AND(($AA25+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K25,0))","v":63.104586000000012},{"$f":"IF(AND(($AB25+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L25,IF(AND(($AA25+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L25,IF(AND(($AA25+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L25,IF(AND(($AA25+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L25,IF(AND(($AA25+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L25,IF(AND(($AA25+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L25,IF(AND(($AA25+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L25,IF(AND(($AA25+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L25,IF(AND(($AA25+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L25,IF(AND(($AA25+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L25,IF(AND(($AA25+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L25,IF(AND(($AA25+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L25,IF(AND(($AA25+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L25,IF(AND(($AA25+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L25,IF(AND(($AA25+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L25,IF(AND(($AA25+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L25,IF(AND(($AA25+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L25,IF(AND(($AA25+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L25,IF(AND(($AA25+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L25,IF(AND(($AA25+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L25,IF(AND(($AA25+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L25,IF(AND(($AA25+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L25,IF(AND(($AA25+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L25,IF(AND(($AA25+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L25,IF(AND(($AA25+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K25,0))","v":0},null,{"$f":"IF(AND(($AB25+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U25,IF(AND(($AA25+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W25,IF(AND(($AA25+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U25,IF(AND(($AA25+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W25,IF(AND(($AA25+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U25,IF(AND(($AA25+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T25,0))\n+IF(AND(($AB25+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W25,IF(AND(($AA25+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U25,IF(AND(($AA25+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W25,IF(AND(($AA25+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U25,IF(AND(($AA25+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W25,IF(AND(($AA25+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U25,IF(AND(($AA25+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W25,IF(AND(($AA25+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U25,IF(AND(($AA25+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W25,IF(AND(($AA25+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U25,IF(AND(($AA25+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W25,IF(AND(($AA25+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U25,IF(AND(($AA25+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W25,IF(AND(($AA25+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U25,IF(AND(($AA25+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W25,IF(AND(($AA25+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U25,IF(AND(($AA25+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W25,IF(AND(($AA25+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U25,IF(AND(($AA25+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W25,IF(AND(($AA25+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U25,IF(AND(($AA25+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W25,IF(AND(($AA25+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U25,IF(AND(($AA25+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W25,IF(AND(($AA25+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U25,IF(AND(($AA25+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W25,IF(AND(($AA25+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U25,IF(AND(($AA25+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W25,IF(AND(($AA25+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U25,IF(AND(($AA25+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T25,0))\n+IF(AND(($AB25+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W25,IF(AND(($AA25+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U25,IF(AND(($AA25+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T25,0))\n+IF(AND(($AB25+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W25,IF(AND(($AA25+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U25,IF(AND(($AA25+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T25,0))\n+IF(AND(($AB25+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W25,IF(AND(($AA25+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U25,IF(AND(($AA25+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W25,IF(AND(($AA25+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U25,IF(AND(($AA25+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W25,IF(AND(($AA25+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U25,IF(AND(($AA25+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W25,IF(AND(($AA25+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U25,IF(AND(($AA25+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W25,IF(AND(($AA25+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U25,IF(AND(($AA25+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W25,IF(AND(($AA25+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U25,IF(AND(($AA25+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T25,0))\n+IF(AND(($AB25+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W25,IF(AND(($AA25+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U25,IF(AND(($AA25+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T25,0))\n+IF(AND(($AB25+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W25,IF(AND(($AA25+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U25,IF(AND(($AA25+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T25,0))\n+IF(AND(($AB25+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W25,IF(AND(($AA25+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U25,IF(AND(($AA25+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T25,0))\n+IF(AND(($AB25+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W25,IF(AND(($AA25+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U25,IF(AND(($AA25+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T25,0))\n+IF(AND(($AB25+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W25,IF(AND(($AA25+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U25,IF(AND(($AA25+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T25,0))\n+IF(AND(($AB25+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W25,IF(AND(($AA25+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U25,IF(AND(($AA25+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T25,0))\n+IF(AND(($AB25+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W25,IF(AND(($AA25+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U25,IF(AND(($AA25+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T25,0))\n+IF(AND(($AB25+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W25,IF(AND(($AA25+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U25,IF(AND(($AA25+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T25,0))\n+IF(AND(($AB25+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W25,IF(AND(($AA25+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U25,IF(AND(($AA25+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T25,0))\n+IF(AND(($AB25+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W25,IF(AND(($AA25+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V25,0))","v":0},null,{"$f":"IF(AND(($AB25+$E$2)>GT$5,GT$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>GT$5,GT$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB25+$E$2)>GT$5,GT$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>GT$5,GT$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>GU$5,GU$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>GU$5,GU$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB25+$E$2)>GU$5,GU$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>GU$5,GU$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>GV$5,GV$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>GV$5,GV$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB25+$E$2)>GV$5,GV$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>GV$5,GV$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>GW$5,GW$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>GW$5,GW$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB25+$E$2)>GW$5,GW$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>GW$5,GW$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>GX$5,GX$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>GX$5,GX$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB25+$E$2)>GX$5,GX$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>GX$5,GX$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>GY$5,GY$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>GY$5,GY$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB25+$E$2)>GY$5,GY$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>GY$5,GY$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>GZ$5,GZ$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>GZ$5,GZ$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB25+$E$2)>GZ$5,GZ$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>GZ$5,GZ$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HA$5,HA$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HA$5,HA$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB25+$E$2)>HA$5,HA$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HA$5,HA$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HB$5,HB$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HB$5,HB$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB25+$E$2)>HB$5,HB$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HB$5,HB$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HC$5,HC$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HC$5,HC$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB25+$E$2)>HC$5,HC$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HC$5,HC$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HD$5,HD$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HD$5,HD$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB25+$E$2)>HD$5,HD$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HD$5,HD$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HE$5,HE$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HE$5,HE$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB25+$E$2)>HE$5,HE$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HE$5,HE$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HF$5,HF$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HF$5,HF$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB25+$E$2)>HF$5,HF$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HF$5,HF$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HG$5,HG$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HG$5,HG$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB25+$E$2)>HG$5,HG$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HG$5,HG$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HH$5,HH$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HH$5,HH$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB25+$E$2)>HH$5,HH$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HH$5,HH$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HI$5,HI$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HI$5,HI$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB25+$E$2)>HI$5,HI$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HI$5,HI$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HJ$5,HJ$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HJ$5,HJ$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB25+$E$2)>HJ$5,HJ$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HJ$5,HJ$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HK$5,HK$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HK$5,HK$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB25+$E$2)>HK$5,HK$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HK$5,HK$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HL$5,HL$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HL$5,HL$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB25+$E$2)>HL$5,HL$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HL$5,HL$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HM$5,HM$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HM$5,HM$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB25+$E$2)>HM$5,HM$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HM$5,HM$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HN$5,HN$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HN$5,HN$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB25+$E$2)>HN$5,HN$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HN$5,HN$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HO$5,HO$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HO$5,HO$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB25+$E$2)>HO$5,HO$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HO$5,HO$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HP$5,HP$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HP$5,HP$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB25+$E$2)>HP$5,HP$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HP$5,HP$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HQ$5,HQ$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HQ$5,HQ$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB25+$E$2)>HQ$5,HQ$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HQ$5,HQ$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HR$5,HR$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HR$5,HR$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB25+$E$2)>HR$5,HR$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HR$5,HR$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HS$5,HS$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HS$5,HS$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB25+$E$2)>HS$5,HS$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HS$5,HS$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HT$5,HT$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HT$5,HT$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB25+$E$2)>HT$5,HT$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HT$5,HT$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HU$5,HU$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HU$5,HU$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB25+$E$2)>HU$5,HU$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HU$5,HU$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HV$5,HV$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HV$5,HV$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB25+$E$2)>HV$5,HV$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HV$5,HV$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HW$5,HW$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HW$5,HW$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB25+$E$2)>HW$5,HW$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HW$5,HW$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HX$5,HX$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HX$5,HX$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB25+$E$2)>HX$5,HX$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HX$5,HX$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HY$5,HY$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HY$5,HY$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB25+$E$2)>HY$5,HY$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HY$5,HY$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HZ$5,HZ$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>HZ$5,HZ$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB25+$E$2)>HZ$5,HZ$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>HZ$5,HZ$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB25+$E$2)>IA$5,IA$5>=$E$2),$U25,IF(AND(($AA25+$E$2)>IA$5,IA$5>=$E$2),$T25,0))/Loss_Propane\n *IF($C25=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB25+$E$2)>IA$5,IA$5>=$E$2),$W25,IF(AND(($AA25+$E$2)>IA$5,IA$5>=$E$2),$V25,0))/Loss_OilEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB25+$E$2)>GT$5,GT$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>GT$5,GT$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB25+$E$2)>GT$5,GT$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>GT$5,GT$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":731.1260026320158},{"$f":"IF(AND(($AB25+$E$2)>GU$5,GU$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>GU$5,GU$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB25+$E$2)>GU$5,GU$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>GU$5,GU$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":742.09289267149586},{"$f":"IF(AND(($AB25+$E$2)>GV$5,GV$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>GV$5,GV$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB25+$E$2)>GV$5,GV$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>GV$5,GV$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":753.22428606156825},{"$f":"IF(AND(($AB25+$E$2)>GW$5,GW$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>GW$5,GW$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB25+$E$2)>GW$5,GW$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>GW$5,GW$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":764.52265035249172},{"$f":"IF(AND(($AB25+$E$2)>GX$5,GX$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>GX$5,GX$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB25+$E$2)>GX$5,GX$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>GX$5,GX$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":775.99049010777901},{"$f":"IF(AND(($AB25+$E$2)>GY$5,GY$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>GY$5,GY$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB25+$E$2)>GY$5,GY$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>GY$5,GY$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":787.63034745939558},{"$f":"IF(AND(($AB25+$E$2)>GZ$5,GZ$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>GZ$5,GZ$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB25+$E$2)>GZ$5,GZ$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>GZ$5,GZ$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":799.44480267128631},{"$f":"IF(AND(($AB25+$E$2)>HA$5,HA$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HA$5,HA$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB25+$E$2)>HA$5,HA$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HA$5,HA$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":811.43647471135557},{"$f":"IF(AND(($AB25+$E$2)>HB$5,HB$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HB$5,HB$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB25+$E$2)>HB$5,HB$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HB$5,HB$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":823.60802183202588},{"$f":"IF(AND(($AB25+$E$2)>HC$5,HC$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HC$5,HC$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB25+$E$2)>HC$5,HC$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HC$5,HC$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":835.96214215950613},{"$f":"IF(AND(($AB25+$E$2)>HD$5,HD$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HD$5,HD$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB25+$E$2)>HD$5,HD$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HD$5,HD$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HE$5,HE$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HE$5,HE$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB25+$E$2)>HE$5,HE$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HE$5,HE$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HF$5,HF$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HF$5,HF$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB25+$E$2)>HF$5,HF$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HF$5,HF$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HG$5,HG$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HG$5,HG$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB25+$E$2)>HG$5,HG$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HG$5,HG$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HH$5,HH$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HH$5,HH$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB25+$E$2)>HH$5,HH$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HH$5,HH$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HI$5,HI$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HI$5,HI$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB25+$E$2)>HI$5,HI$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HI$5,HI$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HJ$5,HJ$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HJ$5,HJ$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB25+$E$2)>HJ$5,HJ$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HJ$5,HJ$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HK$5,HK$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HK$5,HK$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB25+$E$2)>HK$5,HK$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HK$5,HK$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HL$5,HL$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HL$5,HL$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB25+$E$2)>HL$5,HL$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HL$5,HL$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HM$5,HM$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HM$5,HM$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB25+$E$2)>HM$5,HM$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HM$5,HM$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HN$5,HN$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HN$5,HN$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB25+$E$2)>HN$5,HN$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HN$5,HN$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HO$5,HO$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HO$5,HO$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB25+$E$2)>HO$5,HO$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HO$5,HO$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HP$5,HP$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HP$5,HP$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB25+$E$2)>HP$5,HP$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HP$5,HP$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HQ$5,HQ$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HQ$5,HQ$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB25+$E$2)>HQ$5,HQ$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HQ$5,HQ$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HR$5,HR$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HR$5,HR$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB25+$E$2)>HR$5,HR$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HR$5,HR$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HS$5,HS$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HS$5,HS$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB25+$E$2)>HS$5,HS$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HS$5,HS$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HT$5,HT$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HT$5,HT$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB25+$E$2)>HT$5,HT$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HT$5,HT$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HU$5,HU$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HU$5,HU$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB25+$E$2)>HU$5,HU$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HU$5,HU$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HV$5,HV$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HV$5,HV$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB25+$E$2)>HV$5,HV$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HV$5,HV$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HW$5,HW$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HW$5,HW$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB25+$E$2)>HW$5,HW$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HW$5,HW$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HX$5,HX$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HX$5,HX$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB25+$E$2)>HX$5,HX$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HX$5,HX$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HY$5,HY$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HY$5,HY$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB25+$E$2)>HY$5,HY$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HY$5,HY$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>HZ$5,HZ$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>HZ$5,HZ$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB25+$E$2)>HZ$5,HZ$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>HZ$5,HZ$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB25+$E$2)>IA$5,IA$5>=$E$2),$L25,IF(AND(($AA25+$E$2)>IA$5,IA$5>=$E$2),$K25,0))/Loss_ElectricEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB25+$E$2)>IA$5,IA$5>=$E$2),$Q25,IF(AND(($AA25+$E$2)>IA$5,IA$5>=$E$2),$P25,0))/Loss_GasEnergy\n *IF($C25=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,2520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB25+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S25,IF(AND(($AA25+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S25,IF(AND(($AA25+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S25,IF(AND(($AA25+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S25,IF(AND(($AA25+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S25,IF(AND(($AA25+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S25,IF(AND(($AA25+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S25,IF(AND(($AA25+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S25,IF(AND(($AA25+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S25,IF(AND(($AA25+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S25,IF(AND(($AA25+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S25,IF(AND(($AA25+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S25,IF(AND(($AA25+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S25,IF(AND(($AA25+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S25,IF(AND(($AA25+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S25,IF(AND(($AA25+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S25,IF(AND(($AA25+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S25,IF(AND(($AA25+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S25,IF(AND(($AA25+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S25,IF(AND(($AA25+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S25,IF(AND(($AA25+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S25,IF(AND(($AA25+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S25,IF(AND(($AA25+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S25,IF(AND(($AA25+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S25,IF(AND(($AA25+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S25,IF(AND(($AA25+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S25,IF(AND(($AA25+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S25,IF(AND(($AA25+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S25,IF(AND(($AA25+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S25,IF(AND(($AA25+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S25,IF(AND(($AA25+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S25,IF(AND(($AA25+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S25,IF(AND(($AA25+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S25,IF(AND(($AA25+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R25,0))","v":0},{"$f":"IF(AND(($AB25+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S25,IF(AND(($AA25+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R25,0))","v":0},null,{"$f":"IF(AND(($AB25+$E$2)>KU$5,KU$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>KU$5,KU$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>KV$5,KV$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>KV$5,KV$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>KW$5,KW$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>KW$5,KW$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>KX$5,KX$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>KX$5,KX$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>KY$5,KY$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>KY$5,KY$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>KZ$5,KZ$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>KZ$5,KZ$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LA$5,LA$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LA$5,LA$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LB$5,LB$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LB$5,LB$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LC$5,LC$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LC$5,LC$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LD$5,LD$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LD$5,LD$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LE$5,LE$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LE$5,LE$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LF$5,LF$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LF$5,LF$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LG$5,LG$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LG$5,LG$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LH$5,LH$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LH$5,LH$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LI$5,LI$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LI$5,LI$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LJ$5,LJ$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LJ$5,LJ$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LK$5,LK$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LK$5,LK$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LL$5,LL$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LL$5,LL$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LM$5,LM$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LM$5,LM$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LN$5,LN$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LN$5,LN$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LO$5,LO$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LO$5,LO$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LP$5,LP$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LP$5,LP$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LQ$5,LQ$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LQ$5,LQ$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LR$5,LR$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LR$5,LR$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LS$5,LS$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LS$5,LS$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LT$5,LT$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LT$5,LT$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LU$5,LU$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LU$5,LU$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LV$5,LV$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LV$5,LV$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LW$5,LW$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LW$5,LW$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LX$5,LX$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LX$5,LX$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LY$5,LY$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LY$5,LY$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>LZ$5,LZ$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>LZ$5,LZ$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>MA$5,MA$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>MA$5,MA$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB25+$E$2)>MB$5,MB$5>=$E$2),$S25,IF(AND(($AA25+$E$2)>MB$5,MB$5>=$E$2),$R25,0))*IF($C25=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,5795.6580300000005,5795.6580300000005,5795.6580300000005,5795.6580300000005,5795.6580300000005,5795.6580300000005,5795.6580300000005,5795.6580300000005,5795.6580300000005,5795.6580300000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.68180639999999992,0.68180639999999992,0.68180639999999992,0.68180639999999992,0.68180639999999992,0.68180639999999992,0.68180639999999992,0.68180639999999992,0.68180639999999992,0.68180639999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B10","v":"Residential_Residential Lighting_Electronics_Advanced Power Strip_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Electronics"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Advanced Power Strip"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},0,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I26","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I26","v":0},0,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I26","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I26","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I26","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I26","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I26","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I26","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":10},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B26,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I26","v":0},0,null,null,"n/a","n/a","n/a","n/a","n/a",null,null,null,null,null,0,0,null,0,0,null,0,0,0,0,0,null,0,0,0,null,0,0,null,{"$f":"IF(AND(($AB26+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L26,IF(AND(($AA26+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O26,IF(AND(($AA26+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q26,IF(AND(($AA26+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L26,IF(AND(($AA26+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O26,IF(AND(($AA26+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q26,IF(AND(($AA26+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L26,IF(AND(($AA26+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O26,IF(AND(($AA26+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q26,IF(AND(($AA26+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L26,IF(AND(($AA26+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O26,IF(AND(($AA26+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q26,IF(AND(($AA26+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L26,IF(AND(($AA26+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O26,IF(AND(($AA26+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q26,IF(AND(($AA26+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L26,IF(AND(($AA26+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O26,IF(AND(($AA26+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q26,IF(AND(($AA26+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L26,IF(AND(($AA26+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O26,IF(AND(($AA26+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q26,IF(AND(($AA26+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L26,IF(AND(($AA26+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O26,IF(AND(($AA26+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q26,IF(AND(($AA26+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L26,IF(AND(($AA26+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O26,IF(AND(($AA26+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q26,IF(AND(($AA26+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L26,IF(AND(($AA26+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O26,IF(AND(($AA26+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q26,IF(AND(($AA26+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L26,IF(AND(($AA26+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O26,IF(AND(($AA26+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q26,IF(AND(($AA26+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L26,IF(AND(($AA26+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O26,IF(AND(($AA26+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q26,IF(AND(($AA26+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L26,IF(AND(($AA26+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O26,IF(AND(($AA26+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q26,IF(AND(($AA26+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L26,IF(AND(($AA26+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O26,IF(AND(($AA26+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q26,IF(AND(($AA26+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L26,IF(AND(($AA26+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O26,IF(AND(($AA26+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q26,IF(AND(($AA26+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L26,IF(AND(($AA26+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O26,IF(AND(($AA26+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q26,IF(AND(($AA26+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L26,IF(AND(($AA26+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O26,IF(AND(($AA26+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q26,IF(AND(($AA26+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L26,IF(AND(($AA26+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O26,IF(AND(($AA26+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q26,IF(AND(($AA26+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L26,IF(AND(($AA26+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O26,IF(AND(($AA26+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q26,IF(AND(($AA26+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L26,IF(AND(($AA26+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O26,IF(AND(($AA26+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q26,IF(AND(($AA26+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L26,IF(AND(($AA26+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O26,IF(AND(($AA26+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q26,IF(AND(($AA26+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L26,IF(AND(($AA26+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O26,IF(AND(($AA26+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q26,IF(AND(($AA26+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L26,IF(AND(($AA26+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O26,IF(AND(($AA26+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q26,IF(AND(($AA26+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L26,IF(AND(($AA26+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O26,IF(AND(($AA26+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q26,IF(AND(($AA26+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L26,IF(AND(($AA26+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O26,IF(AND(($AA26+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q26,IF(AND(($AA26+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L26,IF(AND(($AA26+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O26,IF(AND(($AA26+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q26,IF(AND(($AA26+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L26,IF(AND(($AA26+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O26,IF(AND(($AA26+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q26,IF(AND(($AA26+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L26,IF(AND(($AA26+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O26,IF(AND(($AA26+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q26,IF(AND(($AA26+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L26,IF(AND(($AA26+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O26,IF(AND(($AA26+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q26,IF(AND(($AA26+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L26,IF(AND(($AA26+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O26,IF(AND(($AA26+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q26,IF(AND(($AA26+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L26,IF(AND(($AA26+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O26,IF(AND(($AA26+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q26,IF(AND(($AA26+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L26,IF(AND(($AA26+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O26,IF(AND(($AA26+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q26,IF(AND(($AA26+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L26,IF(AND(($AA26+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O26,IF(AND(($AA26+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q26,IF(AND(($AA26+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P26,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB26+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L26,IF(AND(($AA26+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K26,0))*Loss_ElectricEnergy+IF(AND(($AB26+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O26,IF(AND(($AA26+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N26,0))*Loss_ElectricDemand+IF(AND(($AB26+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q26,IF(AND(($AA26+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P26,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB26+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L26,IF(AND(($AA26+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L26,IF(AND(($AA26+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L26,IF(AND(($AA26+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L26,IF(AND(($AA26+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L26,IF(AND(($AA26+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L26,IF(AND(($AA26+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L26,IF(AND(($AA26+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L26,IF(AND(($AA26+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L26,IF(AND(($AA26+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L26,IF(AND(($AA26+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L26,IF(AND(($AA26+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L26,IF(AND(($AA26+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L26,IF(AND(($AA26+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L26,IF(AND(($AA26+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L26,IF(AND(($AA26+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L26,IF(AND(($AA26+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L26,IF(AND(($AA26+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L26,IF(AND(($AA26+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L26,IF(AND(($AA26+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L26,IF(AND(($AA26+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L26,IF(AND(($AA26+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L26,IF(AND(($AA26+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L26,IF(AND(($AA26+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L26,IF(AND(($AA26+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L26,IF(AND(($AA26+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L26,IF(AND(($AA26+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L26,IF(AND(($AA26+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L26,IF(AND(($AA26+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L26,IF(AND(($AA26+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L26,IF(AND(($AA26+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L26,IF(AND(($AA26+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L26,IF(AND(($AA26+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L26,IF(AND(($AA26+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L26,IF(AND(($AA26+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K26,0))","v":0},null,{"$f":"IF(AND(($AB26+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U26,IF(AND(($AA26+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W26,IF(AND(($AA26+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U26,IF(AND(($AA26+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W26,IF(AND(($AA26+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U26,IF(AND(($AA26+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T26,0))\n+IF(AND(($AB26+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W26,IF(AND(($AA26+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U26,IF(AND(($AA26+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W26,IF(AND(($AA26+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U26,IF(AND(($AA26+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W26,IF(AND(($AA26+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U26,IF(AND(($AA26+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W26,IF(AND(($AA26+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U26,IF(AND(($AA26+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W26,IF(AND(($AA26+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U26,IF(AND(($AA26+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W26,IF(AND(($AA26+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U26,IF(AND(($AA26+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W26,IF(AND(($AA26+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U26,IF(AND(($AA26+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W26,IF(AND(($AA26+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U26,IF(AND(($AA26+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W26,IF(AND(($AA26+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U26,IF(AND(($AA26+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W26,IF(AND(($AA26+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U26,IF(AND(($AA26+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W26,IF(AND(($AA26+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U26,IF(AND(($AA26+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W26,IF(AND(($AA26+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U26,IF(AND(($AA26+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W26,IF(AND(($AA26+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U26,IF(AND(($AA26+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W26,IF(AND(($AA26+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U26,IF(AND(($AA26+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T26,0))\n+IF(AND(($AB26+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W26,IF(AND(($AA26+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U26,IF(AND(($AA26+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T26,0))\n+IF(AND(($AB26+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W26,IF(AND(($AA26+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U26,IF(AND(($AA26+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T26,0))\n+IF(AND(($AB26+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W26,IF(AND(($AA26+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U26,IF(AND(($AA26+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W26,IF(AND(($AA26+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U26,IF(AND(($AA26+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W26,IF(AND(($AA26+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U26,IF(AND(($AA26+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W26,IF(AND(($AA26+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U26,IF(AND(($AA26+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W26,IF(AND(($AA26+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U26,IF(AND(($AA26+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W26,IF(AND(($AA26+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U26,IF(AND(($AA26+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T26,0))\n+IF(AND(($AB26+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W26,IF(AND(($AA26+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U26,IF(AND(($AA26+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T26,0))\n+IF(AND(($AB26+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W26,IF(AND(($AA26+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U26,IF(AND(($AA26+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T26,0))\n+IF(AND(($AB26+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W26,IF(AND(($AA26+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U26,IF(AND(($AA26+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T26,0))\n+IF(AND(($AB26+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W26,IF(AND(($AA26+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U26,IF(AND(($AA26+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T26,0))\n+IF(AND(($AB26+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W26,IF(AND(($AA26+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U26,IF(AND(($AA26+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T26,0))\n+IF(AND(($AB26+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W26,IF(AND(($AA26+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U26,IF(AND(($AA26+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T26,0))\n+IF(AND(($AB26+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W26,IF(AND(($AA26+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U26,IF(AND(($AA26+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T26,0))\n+IF(AND(($AB26+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W26,IF(AND(($AA26+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U26,IF(AND(($AA26+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T26,0))\n+IF(AND(($AB26+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W26,IF(AND(($AA26+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U26,IF(AND(($AA26+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T26,0))\n+IF(AND(($AB26+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W26,IF(AND(($AA26+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V26,0))","v":0},null,{"$f":"IF(AND(($AB26+$E$2)>GT$5,GT$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>GT$5,GT$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB26+$E$2)>GT$5,GT$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>GT$5,GT$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GU$5,GU$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>GU$5,GU$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB26+$E$2)>GU$5,GU$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>GU$5,GU$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GV$5,GV$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>GV$5,GV$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB26+$E$2)>GV$5,GV$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>GV$5,GV$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GW$5,GW$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>GW$5,GW$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB26+$E$2)>GW$5,GW$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>GW$5,GW$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GX$5,GX$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>GX$5,GX$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB26+$E$2)>GX$5,GX$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>GX$5,GX$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GY$5,GY$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>GY$5,GY$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB26+$E$2)>GY$5,GY$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>GY$5,GY$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GZ$5,GZ$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>GZ$5,GZ$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB26+$E$2)>GZ$5,GZ$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>GZ$5,GZ$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HA$5,HA$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HA$5,HA$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB26+$E$2)>HA$5,HA$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HA$5,HA$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HB$5,HB$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HB$5,HB$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB26+$E$2)>HB$5,HB$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HB$5,HB$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HC$5,HC$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HC$5,HC$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB26+$E$2)>HC$5,HC$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HC$5,HC$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HD$5,HD$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HD$5,HD$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB26+$E$2)>HD$5,HD$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HD$5,HD$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HE$5,HE$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HE$5,HE$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB26+$E$2)>HE$5,HE$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HE$5,HE$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HF$5,HF$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HF$5,HF$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB26+$E$2)>HF$5,HF$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HF$5,HF$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HG$5,HG$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HG$5,HG$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB26+$E$2)>HG$5,HG$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HG$5,HG$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HH$5,HH$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HH$5,HH$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB26+$E$2)>HH$5,HH$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HH$5,HH$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HI$5,HI$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HI$5,HI$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB26+$E$2)>HI$5,HI$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HI$5,HI$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HJ$5,HJ$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HJ$5,HJ$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB26+$E$2)>HJ$5,HJ$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HJ$5,HJ$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HK$5,HK$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HK$5,HK$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB26+$E$2)>HK$5,HK$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HK$5,HK$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HL$5,HL$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HL$5,HL$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB26+$E$2)>HL$5,HL$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HL$5,HL$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HM$5,HM$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HM$5,HM$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB26+$E$2)>HM$5,HM$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HM$5,HM$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HN$5,HN$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HN$5,HN$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB26+$E$2)>HN$5,HN$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HN$5,HN$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HO$5,HO$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HO$5,HO$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB26+$E$2)>HO$5,HO$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HO$5,HO$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HP$5,HP$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HP$5,HP$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB26+$E$2)>HP$5,HP$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HP$5,HP$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HQ$5,HQ$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HQ$5,HQ$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB26+$E$2)>HQ$5,HQ$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HQ$5,HQ$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HR$5,HR$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HR$5,HR$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB26+$E$2)>HR$5,HR$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HR$5,HR$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HS$5,HS$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HS$5,HS$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB26+$E$2)>HS$5,HS$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HS$5,HS$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HT$5,HT$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HT$5,HT$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB26+$E$2)>HT$5,HT$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HT$5,HT$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HU$5,HU$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HU$5,HU$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB26+$E$2)>HU$5,HU$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HU$5,HU$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HV$5,HV$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HV$5,HV$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB26+$E$2)>HV$5,HV$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HV$5,HV$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HW$5,HW$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HW$5,HW$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB26+$E$2)>HW$5,HW$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HW$5,HW$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HX$5,HX$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HX$5,HX$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB26+$E$2)>HX$5,HX$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HX$5,HX$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HY$5,HY$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HY$5,HY$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB26+$E$2)>HY$5,HY$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HY$5,HY$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HZ$5,HZ$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>HZ$5,HZ$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB26+$E$2)>HZ$5,HZ$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>HZ$5,HZ$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB26+$E$2)>IA$5,IA$5>=$E$2),$U26,IF(AND(($AA26+$E$2)>IA$5,IA$5>=$E$2),$T26,0))/Loss_Propane\n *IF($C26=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB26+$E$2)>IA$5,IA$5>=$E$2),$W26,IF(AND(($AA26+$E$2)>IA$5,IA$5>=$E$2),$V26,0))/Loss_OilEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB26+$E$2)>GT$5,GT$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>GT$5,GT$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB26+$E$2)>GT$5,GT$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>GT$5,GT$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GU$5,GU$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>GU$5,GU$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB26+$E$2)>GU$5,GU$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>GU$5,GU$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GV$5,GV$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>GV$5,GV$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB26+$E$2)>GV$5,GV$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>GV$5,GV$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GW$5,GW$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>GW$5,GW$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB26+$E$2)>GW$5,GW$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>GW$5,GW$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GX$5,GX$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>GX$5,GX$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB26+$E$2)>GX$5,GX$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>GX$5,GX$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GY$5,GY$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>GY$5,GY$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB26+$E$2)>GY$5,GY$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>GY$5,GY$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>GZ$5,GZ$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>GZ$5,GZ$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB26+$E$2)>GZ$5,GZ$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>GZ$5,GZ$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HA$5,HA$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HA$5,HA$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB26+$E$2)>HA$5,HA$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HA$5,HA$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HB$5,HB$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HB$5,HB$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB26+$E$2)>HB$5,HB$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HB$5,HB$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HC$5,HC$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HC$5,HC$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB26+$E$2)>HC$5,HC$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HC$5,HC$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HD$5,HD$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HD$5,HD$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB26+$E$2)>HD$5,HD$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HD$5,HD$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HE$5,HE$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HE$5,HE$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB26+$E$2)>HE$5,HE$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HE$5,HE$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HF$5,HF$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HF$5,HF$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB26+$E$2)>HF$5,HF$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HF$5,HF$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HG$5,HG$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HG$5,HG$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB26+$E$2)>HG$5,HG$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HG$5,HG$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HH$5,HH$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HH$5,HH$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB26+$E$2)>HH$5,HH$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HH$5,HH$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HI$5,HI$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HI$5,HI$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB26+$E$2)>HI$5,HI$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HI$5,HI$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HJ$5,HJ$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HJ$5,HJ$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB26+$E$2)>HJ$5,HJ$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HJ$5,HJ$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HK$5,HK$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HK$5,HK$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB26+$E$2)>HK$5,HK$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HK$5,HK$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HL$5,HL$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HL$5,HL$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB26+$E$2)>HL$5,HL$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HL$5,HL$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HM$5,HM$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HM$5,HM$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB26+$E$2)>HM$5,HM$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HM$5,HM$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HN$5,HN$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HN$5,HN$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB26+$E$2)>HN$5,HN$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HN$5,HN$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HO$5,HO$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HO$5,HO$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB26+$E$2)>HO$5,HO$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HO$5,HO$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HP$5,HP$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HP$5,HP$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB26+$E$2)>HP$5,HP$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HP$5,HP$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HQ$5,HQ$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HQ$5,HQ$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB26+$E$2)>HQ$5,HQ$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HQ$5,HQ$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HR$5,HR$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HR$5,HR$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB26+$E$2)>HR$5,HR$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HR$5,HR$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HS$5,HS$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HS$5,HS$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB26+$E$2)>HS$5,HS$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HS$5,HS$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HT$5,HT$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HT$5,HT$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB26+$E$2)>HT$5,HT$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HT$5,HT$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HU$5,HU$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HU$5,HU$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB26+$E$2)>HU$5,HU$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HU$5,HU$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HV$5,HV$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HV$5,HV$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB26+$E$2)>HV$5,HV$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HV$5,HV$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HW$5,HW$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HW$5,HW$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB26+$E$2)>HW$5,HW$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HW$5,HW$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HX$5,HX$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HX$5,HX$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB26+$E$2)>HX$5,HX$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HX$5,HX$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HY$5,HY$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HY$5,HY$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB26+$E$2)>HY$5,HY$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HY$5,HY$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>HZ$5,HZ$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>HZ$5,HZ$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB26+$E$2)>HZ$5,HZ$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>HZ$5,HZ$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB26+$E$2)>IA$5,IA$5>=$E$2),$L26,IF(AND(($AA26+$E$2)>IA$5,IA$5>=$E$2),$K26,0))/Loss_ElectricEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB26+$E$2)>IA$5,IA$5>=$E$2),$Q26,IF(AND(($AA26+$E$2)>IA$5,IA$5>=$E$2),$P26,0))/Loss_GasEnergy\n *IF($C26=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB26+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S26,IF(AND(($AA26+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S26,IF(AND(($AA26+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S26,IF(AND(($AA26+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S26,IF(AND(($AA26+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S26,IF(AND(($AA26+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S26,IF(AND(($AA26+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S26,IF(AND(($AA26+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S26,IF(AND(($AA26+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S26,IF(AND(($AA26+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S26,IF(AND(($AA26+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S26,IF(AND(($AA26+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S26,IF(AND(($AA26+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S26,IF(AND(($AA26+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S26,IF(AND(($AA26+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S26,IF(AND(($AA26+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S26,IF(AND(($AA26+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S26,IF(AND(($AA26+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S26,IF(AND(($AA26+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S26,IF(AND(($AA26+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S26,IF(AND(($AA26+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S26,IF(AND(($AA26+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S26,IF(AND(($AA26+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S26,IF(AND(($AA26+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S26,IF(AND(($AA26+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S26,IF(AND(($AA26+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S26,IF(AND(($AA26+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S26,IF(AND(($AA26+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S26,IF(AND(($AA26+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S26,IF(AND(($AA26+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S26,IF(AND(($AA26+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S26,IF(AND(($AA26+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S26,IF(AND(($AA26+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S26,IF(AND(($AA26+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R26,0))","v":0},{"$f":"IF(AND(($AB26+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S26,IF(AND(($AA26+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R26,0))","v":0},null,{"$f":"IF(AND(($AB26+$E$2)>KU$5,KU$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>KU$5,KU$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>KV$5,KV$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>KV$5,KV$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>KW$5,KW$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>KW$5,KW$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>KX$5,KX$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>KX$5,KX$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>KY$5,KY$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>KY$5,KY$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>KZ$5,KZ$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>KZ$5,KZ$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LA$5,LA$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LA$5,LA$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LB$5,LB$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LB$5,LB$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LC$5,LC$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LC$5,LC$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LD$5,LD$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LD$5,LD$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LE$5,LE$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LE$5,LE$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LF$5,LF$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LF$5,LF$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LG$5,LG$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LG$5,LG$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LH$5,LH$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LH$5,LH$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LI$5,LI$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LI$5,LI$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LJ$5,LJ$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LJ$5,LJ$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LK$5,LK$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LK$5,LK$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LL$5,LL$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LL$5,LL$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LM$5,LM$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LM$5,LM$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LN$5,LN$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LN$5,LN$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LO$5,LO$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LO$5,LO$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LP$5,LP$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LP$5,LP$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LQ$5,LQ$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LQ$5,LQ$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LR$5,LR$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LR$5,LR$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LS$5,LS$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LS$5,LS$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LT$5,LT$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LT$5,LT$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LU$5,LU$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LU$5,LU$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LV$5,LV$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LV$5,LV$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LW$5,LW$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LW$5,LW$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LX$5,LX$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LX$5,LX$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LY$5,LY$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LY$5,LY$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>LZ$5,LZ$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>LZ$5,LZ$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>MA$5,MA$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>MA$5,MA$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB26+$E$2)>MB$5,MB$5>=$E$2),$S26,IF(AND(($AA26+$E$2)>MB$5,MB$5>=$E$2),$R26,0))*IF($C26=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ISERROR(C27)","v":false},{"$f":"'Measure Inputs'!B11","v":"Residential_Residential Lighting_Appliance_Refrigerator_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Appliance"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Refrigerator"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":31},{"$f":"IF(L27<>0,L27,K27)","v":1976},{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I27","v":1976},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I27","v":0},{"$f":"IF(O27<>0,O27,N27)","v":0.22600000000000015},{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I27","v":0.22600000000000015},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I27","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I27","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I27","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I27","v":1240},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I27","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":14},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B27,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I27","v":1240},0,null,null,{"$f":"IF(OR(AR27>0,AD27>0),(AQ27)/(AD27+AR27),\"n/a\")","v":0.6601616889663553},{"$f":"IF(OR(AD27>0,AC27>0),(AT27+AU27)/((AC27+AD27)),\"n/a\")","v":0.6601616889663553},{"$f":"IF(OR(AD27>0,BA27>0),(AW27+AY27+AZ27+AX27)/(AD27+BA27),\"n/a\")","v":0.81550798948394898},{"$f":"IF(BE27>0,(AC27+BC27+BD27)/BE27,\"n/a\")","v":2.9467009775720157},{"$f":"IF((BH27+AD27+AC27)>0,BG27/(BH27+AD27+AC27),\"n/a\")","v":0.22403416362603126},null,null,null,null,null,818.60049431828054,1240,null,818.60049431828054,0,null,818.60049431828054,0,192.62941264181617,0,1240,null,2413.9092121892995,0,1240,null,818.60049431828054,2413.9092121892995,null,{"$f":"IF(AND(($AB27+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L27,IF(AND(($AA27+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O27,IF(AND(($AA27+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q27,IF(AND(($AA27+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P27,0))*Loss_GasEnergy","v":88.506296863630979},{"$f":"IF(AND(($AB27+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L27,IF(AND(($AA27+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O27,IF(AND(($AA27+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q27,IF(AND(($AA27+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P27,0))*Loss_GasEnergy","v":89.833891316585436},{"$f":"IF(AND(($AB27+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L27,IF(AND(($AA27+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O27,IF(AND(($AA27+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q27,IF(AND(($AA27+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P27,0))*Loss_GasEnergy","v":91.181399686334203},{"$f":"IF(AND(($AB27+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L27,IF(AND(($AA27+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O27,IF(AND(($AA27+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q27,IF(AND(($AA27+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P27,0))*Loss_GasEnergy","v":92.549120681629219},{"$f":"IF(AND(($AB27+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L27,IF(AND(($AA27+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O27,IF(AND(($AA27+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q27,IF(AND(($AA27+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P27,0))*Loss_GasEnergy","v":93.937357491853632},{"$f":"IF(AND(($AB27+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L27,IF(AND(($AA27+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O27,IF(AND(($AA27+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q27,IF(AND(($AA27+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P27,0))*Loss_GasEnergy","v":95.346417854231419},{"$f":"IF(AND(($AB27+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L27,IF(AND(($AA27+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O27,IF(AND(($AA27+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q27,IF(AND(($AA27+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P27,0))*Loss_GasEnergy","v":96.776614122044876},{"$f":"IF(AND(($AB27+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L27,IF(AND(($AA27+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O27,IF(AND(($AA27+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q27,IF(AND(($AA27+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P27,0))*Loss_GasEnergy","v":98.228263333875532},{"$f":"IF(AND(($AB27+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L27,IF(AND(($AA27+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O27,IF(AND(($AA27+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q27,IF(AND(($AA27+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P27,0))*Loss_GasEnergy","v":99.701687283883672},{"$f":"IF(AND(($AB27+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L27,IF(AND(($AA27+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O27,IF(AND(($AA27+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q27,IF(AND(($AA27+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P27,0))*Loss_GasEnergy","v":101.19721259314191},{"$f":"IF(AND(($AB27+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L27,IF(AND(($AA27+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O27,IF(AND(($AA27+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q27,IF(AND(($AA27+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P27,0))*Loss_GasEnergy","v":102.71517078203904},{"$f":"IF(AND(($AB27+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L27,IF(AND(($AA27+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O27,IF(AND(($AA27+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q27,IF(AND(($AA27+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P27,0))*Loss_GasEnergy","v":104.2558983437696},{"$f":"IF(AND(($AB27+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L27,IF(AND(($AA27+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O27,IF(AND(($AA27+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q27,IF(AND(($AA27+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P27,0))*Loss_GasEnergy","v":105.81973681892615},{"$f":"IF(AND(($AB27+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L27,IF(AND(($AA27+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O27,IF(AND(($AA27+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q27,IF(AND(($AA27+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P27,0))*Loss_GasEnergy","v":107.40703287121005},{"$f":"IF(AND(($AB27+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L27,IF(AND(($AA27+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O27,IF(AND(($AA27+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q27,IF(AND(($AA27+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L27,IF(AND(($AA27+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O27,IF(AND(($AA27+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q27,IF(AND(($AA27+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L27,IF(AND(($AA27+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O27,IF(AND(($AA27+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q27,IF(AND(($AA27+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L27,IF(AND(($AA27+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O27,IF(AND(($AA27+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q27,IF(AND(($AA27+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L27,IF(AND(($AA27+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O27,IF(AND(($AA27+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q27,IF(AND(($AA27+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L27,IF(AND(($AA27+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O27,IF(AND(($AA27+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q27,IF(AND(($AA27+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L27,IF(AND(($AA27+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O27,IF(AND(($AA27+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q27,IF(AND(($AA27+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L27,IF(AND(($AA27+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O27,IF(AND(($AA27+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q27,IF(AND(($AA27+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L27,IF(AND(($AA27+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O27,IF(AND(($AA27+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q27,IF(AND(($AA27+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L27,IF(AND(($AA27+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O27,IF(AND(($AA27+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q27,IF(AND(($AA27+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L27,IF(AND(($AA27+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O27,IF(AND(($AA27+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q27,IF(AND(($AA27+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L27,IF(AND(($AA27+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O27,IF(AND(($AA27+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q27,IF(AND(($AA27+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L27,IF(AND(($AA27+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O27,IF(AND(($AA27+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q27,IF(AND(($AA27+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L27,IF(AND(($AA27+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O27,IF(AND(($AA27+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q27,IF(AND(($AA27+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L27,IF(AND(($AA27+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O27,IF(AND(($AA27+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q27,IF(AND(($AA27+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L27,IF(AND(($AA27+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O27,IF(AND(($AA27+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q27,IF(AND(($AA27+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L27,IF(AND(($AA27+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O27,IF(AND(($AA27+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q27,IF(AND(($AA27+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L27,IF(AND(($AA27+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O27,IF(AND(($AA27+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q27,IF(AND(($AA27+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L27,IF(AND(($AA27+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O27,IF(AND(($AA27+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q27,IF(AND(($AA27+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L27,IF(AND(($AA27+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K27,0))*Loss_ElectricEnergy+IF(AND(($AB27+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O27,IF(AND(($AA27+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N27,0))*Loss_ElectricDemand+IF(AND(($AB27+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q27,IF(AND(($AA27+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P27,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB27+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L27,IF(AND(($AA27+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L27,IF(AND(($AA27+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L27,IF(AND(($AA27+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L27,IF(AND(($AA27+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L27,IF(AND(($AA27+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L27,IF(AND(($AA27+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L27,IF(AND(($AA27+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L27,IF(AND(($AA27+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L27,IF(AND(($AA27+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L27,IF(AND(($AA27+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L27,IF(AND(($AA27+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L27,IF(AND(($AA27+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L27,IF(AND(($AA27+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L27,IF(AND(($AA27+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K27,0))","v":22.526400000000002},{"$f":"IF(AND(($AB27+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L27,IF(AND(($AA27+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L27,IF(AND(($AA27+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L27,IF(AND(($AA27+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L27,IF(AND(($AA27+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L27,IF(AND(($AA27+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L27,IF(AND(($AA27+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L27,IF(AND(($AA27+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L27,IF(AND(($AA27+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L27,IF(AND(($AA27+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L27,IF(AND(($AA27+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L27,IF(AND(($AA27+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L27,IF(AND(($AA27+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L27,IF(AND(($AA27+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L27,IF(AND(($AA27+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L27,IF(AND(($AA27+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L27,IF(AND(($AA27+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L27,IF(AND(($AA27+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L27,IF(AND(($AA27+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L27,IF(AND(($AA27+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L27,IF(AND(($AA27+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K27,0))","v":0},null,{"$f":"IF(AND(($AB27+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U27,IF(AND(($AA27+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W27,IF(AND(($AA27+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U27,IF(AND(($AA27+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W27,IF(AND(($AA27+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U27,IF(AND(($AA27+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T27,0))\n+IF(AND(($AB27+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W27,IF(AND(($AA27+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U27,IF(AND(($AA27+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W27,IF(AND(($AA27+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U27,IF(AND(($AA27+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W27,IF(AND(($AA27+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U27,IF(AND(($AA27+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W27,IF(AND(($AA27+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U27,IF(AND(($AA27+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W27,IF(AND(($AA27+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U27,IF(AND(($AA27+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W27,IF(AND(($AA27+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U27,IF(AND(($AA27+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W27,IF(AND(($AA27+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U27,IF(AND(($AA27+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W27,IF(AND(($AA27+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U27,IF(AND(($AA27+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W27,IF(AND(($AA27+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U27,IF(AND(($AA27+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W27,IF(AND(($AA27+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U27,IF(AND(($AA27+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W27,IF(AND(($AA27+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U27,IF(AND(($AA27+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W27,IF(AND(($AA27+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U27,IF(AND(($AA27+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W27,IF(AND(($AA27+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U27,IF(AND(($AA27+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W27,IF(AND(($AA27+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U27,IF(AND(($AA27+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T27,0))\n+IF(AND(($AB27+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W27,IF(AND(($AA27+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U27,IF(AND(($AA27+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T27,0))\n+IF(AND(($AB27+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W27,IF(AND(($AA27+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U27,IF(AND(($AA27+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T27,0))\n+IF(AND(($AB27+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W27,IF(AND(($AA27+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U27,IF(AND(($AA27+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W27,IF(AND(($AA27+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U27,IF(AND(($AA27+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W27,IF(AND(($AA27+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U27,IF(AND(($AA27+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W27,IF(AND(($AA27+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U27,IF(AND(($AA27+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W27,IF(AND(($AA27+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U27,IF(AND(($AA27+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W27,IF(AND(($AA27+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U27,IF(AND(($AA27+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T27,0))\n+IF(AND(($AB27+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W27,IF(AND(($AA27+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U27,IF(AND(($AA27+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T27,0))\n+IF(AND(($AB27+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W27,IF(AND(($AA27+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U27,IF(AND(($AA27+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T27,0))\n+IF(AND(($AB27+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W27,IF(AND(($AA27+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U27,IF(AND(($AA27+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T27,0))\n+IF(AND(($AB27+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W27,IF(AND(($AA27+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U27,IF(AND(($AA27+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T27,0))\n+IF(AND(($AB27+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W27,IF(AND(($AA27+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U27,IF(AND(($AA27+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T27,0))\n+IF(AND(($AB27+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W27,IF(AND(($AA27+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U27,IF(AND(($AA27+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T27,0))\n+IF(AND(($AB27+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W27,IF(AND(($AA27+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U27,IF(AND(($AA27+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T27,0))\n+IF(AND(($AB27+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W27,IF(AND(($AA27+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U27,IF(AND(($AA27+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T27,0))\n+IF(AND(($AB27+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W27,IF(AND(($AA27+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U27,IF(AND(($AA27+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T27,0))\n+IF(AND(($AB27+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W27,IF(AND(($AA27+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V27,0))","v":0},null,{"$f":"IF(AND(($AB27+$E$2)>GT$5,GT$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>GT$5,GT$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB27+$E$2)>GT$5,GT$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>GT$5,GT$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>GU$5,GU$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>GU$5,GU$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB27+$E$2)>GU$5,GU$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>GU$5,GU$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>GV$5,GV$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>GV$5,GV$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB27+$E$2)>GV$5,GV$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>GV$5,GV$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>GW$5,GW$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>GW$5,GW$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB27+$E$2)>GW$5,GW$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>GW$5,GW$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>GX$5,GX$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>GX$5,GX$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB27+$E$2)>GX$5,GX$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>GX$5,GX$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>GY$5,GY$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>GY$5,GY$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB27+$E$2)>GY$5,GY$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>GY$5,GY$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>GZ$5,GZ$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>GZ$5,GZ$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB27+$E$2)>GZ$5,GZ$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>GZ$5,GZ$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HA$5,HA$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HA$5,HA$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB27+$E$2)>HA$5,HA$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HA$5,HA$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HB$5,HB$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HB$5,HB$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB27+$E$2)>HB$5,HB$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HB$5,HB$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HC$5,HC$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HC$5,HC$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB27+$E$2)>HC$5,HC$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HC$5,HC$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HD$5,HD$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HD$5,HD$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB27+$E$2)>HD$5,HD$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HD$5,HD$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HE$5,HE$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HE$5,HE$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB27+$E$2)>HE$5,HE$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HE$5,HE$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HF$5,HF$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HF$5,HF$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB27+$E$2)>HF$5,HF$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HF$5,HF$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HG$5,HG$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HG$5,HG$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB27+$E$2)>HG$5,HG$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HG$5,HG$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HH$5,HH$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HH$5,HH$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB27+$E$2)>HH$5,HH$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HH$5,HH$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HI$5,HI$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HI$5,HI$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB27+$E$2)>HI$5,HI$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HI$5,HI$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HJ$5,HJ$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HJ$5,HJ$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB27+$E$2)>HJ$5,HJ$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HJ$5,HJ$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HK$5,HK$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HK$5,HK$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB27+$E$2)>HK$5,HK$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HK$5,HK$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HL$5,HL$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HL$5,HL$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB27+$E$2)>HL$5,HL$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HL$5,HL$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HM$5,HM$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HM$5,HM$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB27+$E$2)>HM$5,HM$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HM$5,HM$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HN$5,HN$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HN$5,HN$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB27+$E$2)>HN$5,HN$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HN$5,HN$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HO$5,HO$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HO$5,HO$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB27+$E$2)>HO$5,HO$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HO$5,HO$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HP$5,HP$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HP$5,HP$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB27+$E$2)>HP$5,HP$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HP$5,HP$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HQ$5,HQ$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HQ$5,HQ$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB27+$E$2)>HQ$5,HQ$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HQ$5,HQ$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HR$5,HR$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HR$5,HR$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB27+$E$2)>HR$5,HR$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HR$5,HR$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HS$5,HS$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HS$5,HS$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB27+$E$2)>HS$5,HS$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HS$5,HS$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HT$5,HT$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HT$5,HT$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB27+$E$2)>HT$5,HT$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HT$5,HT$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HU$5,HU$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HU$5,HU$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB27+$E$2)>HU$5,HU$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HU$5,HU$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HV$5,HV$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HV$5,HV$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB27+$E$2)>HV$5,HV$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HV$5,HV$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HW$5,HW$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HW$5,HW$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB27+$E$2)>HW$5,HW$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HW$5,HW$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HX$5,HX$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HX$5,HX$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB27+$E$2)>HX$5,HX$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HX$5,HX$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HY$5,HY$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HY$5,HY$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB27+$E$2)>HY$5,HY$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HY$5,HY$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HZ$5,HZ$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>HZ$5,HZ$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB27+$E$2)>HZ$5,HZ$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>HZ$5,HZ$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB27+$E$2)>IA$5,IA$5>=$E$2),$U27,IF(AND(($AA27+$E$2)>IA$5,IA$5>=$E$2),$T27,0))/Loss_Propane\n *IF($C27=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB27+$E$2)>IA$5,IA$5>=$E$2),$W27,IF(AND(($AA27+$E$2)>IA$5,IA$5>=$E$2),$V27,0))/Loss_OilEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB27+$E$2)>GT$5,GT$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>GT$5,GT$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB27+$E$2)>GT$5,GT$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>GT$5,GT$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":260.98953863178565},{"$f":"IF(AND(($AB27+$E$2)>GU$5,GU$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>GU$5,GU$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB27+$E$2)>GU$5,GU$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>GU$5,GU$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":264.90438171126237},{"$f":"IF(AND(($AB27+$E$2)>GV$5,GV$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>GV$5,GV$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB27+$E$2)>GV$5,GV$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>GV$5,GV$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":268.87794743693127},{"$f":"IF(AND(($AB27+$E$2)>GW$5,GW$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>GW$5,GW$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB27+$E$2)>GW$5,GW$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>GW$5,GW$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":272.91111664848523},{"$f":"IF(AND(($AB27+$E$2)>GX$5,GX$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>GX$5,GX$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB27+$E$2)>GX$5,GX$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>GX$5,GX$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":277.00478339821245},{"$f":"IF(AND(($AB27+$E$2)>GY$5,GY$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>GY$5,GY$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB27+$E$2)>GY$5,GY$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>GY$5,GY$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":281.1598551491856},{"$f":"IF(AND(($AB27+$E$2)>GZ$5,GZ$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>GZ$5,GZ$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB27+$E$2)>GZ$5,GZ$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>GZ$5,GZ$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":285.37725297642334},{"$f":"IF(AND(($AB27+$E$2)>HA$5,HA$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HA$5,HA$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB27+$E$2)>HA$5,HA$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HA$5,HA$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":289.65791177106968},{"$f":"IF(AND(($AB27+$E$2)>HB$5,HB$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HB$5,HB$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB27+$E$2)>HB$5,HB$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HB$5,HB$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":294.0027804476357},{"$f":"IF(AND(($AB27+$E$2)>HC$5,HC$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HC$5,HC$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB27+$E$2)>HC$5,HC$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HC$5,HC$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":298.41282215435018},{"$f":"IF(AND(($AB27+$E$2)>HD$5,HD$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HD$5,HD$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB27+$E$2)>HD$5,HD$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HD$5,HD$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":302.88901448666542},{"$f":"IF(AND(($AB27+$E$2)>HE$5,HE$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HE$5,HE$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB27+$E$2)>HE$5,HE$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HE$5,HE$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":307.43234970396537},{"$f":"IF(AND(($AB27+$E$2)>HF$5,HF$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HF$5,HF$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB27+$E$2)>HF$5,HF$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HF$5,HF$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":312.04383494952481},{"$f":"IF(AND(($AB27+$E$2)>HG$5,HG$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HG$5,HG$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB27+$E$2)>HG$5,HG$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HG$5,HG$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":316.72449247376767},{"$f":"IF(AND(($AB27+$E$2)>HH$5,HH$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HH$5,HH$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB27+$E$2)>HH$5,HH$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HH$5,HH$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HI$5,HI$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HI$5,HI$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB27+$E$2)>HI$5,HI$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HI$5,HI$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HJ$5,HJ$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HJ$5,HJ$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB27+$E$2)>HJ$5,HJ$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HJ$5,HJ$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HK$5,HK$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HK$5,HK$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB27+$E$2)>HK$5,HK$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HK$5,HK$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HL$5,HL$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HL$5,HL$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB27+$E$2)>HL$5,HL$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HL$5,HL$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HM$5,HM$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HM$5,HM$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB27+$E$2)>HM$5,HM$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HM$5,HM$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HN$5,HN$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HN$5,HN$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB27+$E$2)>HN$5,HN$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HN$5,HN$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HO$5,HO$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HO$5,HO$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB27+$E$2)>HO$5,HO$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HO$5,HO$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HP$5,HP$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HP$5,HP$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB27+$E$2)>HP$5,HP$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HP$5,HP$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HQ$5,HQ$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HQ$5,HQ$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB27+$E$2)>HQ$5,HQ$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HQ$5,HQ$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HR$5,HR$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HR$5,HR$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB27+$E$2)>HR$5,HR$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HR$5,HR$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HS$5,HS$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HS$5,HS$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB27+$E$2)>HS$5,HS$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HS$5,HS$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HT$5,HT$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HT$5,HT$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB27+$E$2)>HT$5,HT$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HT$5,HT$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HU$5,HU$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HU$5,HU$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB27+$E$2)>HU$5,HU$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HU$5,HU$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HV$5,HV$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HV$5,HV$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB27+$E$2)>HV$5,HV$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HV$5,HV$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HW$5,HW$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HW$5,HW$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB27+$E$2)>HW$5,HW$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HW$5,HW$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HX$5,HX$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HX$5,HX$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB27+$E$2)>HX$5,HX$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HX$5,HX$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HY$5,HY$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HY$5,HY$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB27+$E$2)>HY$5,HY$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HY$5,HY$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>HZ$5,HZ$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>HZ$5,HZ$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB27+$E$2)>HZ$5,HZ$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>HZ$5,HZ$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB27+$E$2)>IA$5,IA$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>IA$5,IA$5>=$E$2),$K27,0))/Loss_ElectricEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB27+$E$2)>IA$5,IA$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>IA$5,IA$5>=$E$2),$P27,0))/Loss_GasEnergy\n *IF($C27=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,1240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB27+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S27,IF(AND(($AA27+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S27,IF(AND(($AA27+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S27,IF(AND(($AA27+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S27,IF(AND(($AA27+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S27,IF(AND(($AA27+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S27,IF(AND(($AA27+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S27,IF(AND(($AA27+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S27,IF(AND(($AA27+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S27,IF(AND(($AA27+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S27,IF(AND(($AA27+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S27,IF(AND(($AA27+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S27,IF(AND(($AA27+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S27,IF(AND(($AA27+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S27,IF(AND(($AA27+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S27,IF(AND(($AA27+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S27,IF(AND(($AA27+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S27,IF(AND(($AA27+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S27,IF(AND(($AA27+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S27,IF(AND(($AA27+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S27,IF(AND(($AA27+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S27,IF(AND(($AA27+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S27,IF(AND(($AA27+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S27,IF(AND(($AA27+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S27,IF(AND(($AA27+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S27,IF(AND(($AA27+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S27,IF(AND(($AA27+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S27,IF(AND(($AA27+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S27,IF(AND(($AA27+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S27,IF(AND(($AA27+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S27,IF(AND(($AA27+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S27,IF(AND(($AA27+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S27,IF(AND(($AA27+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S27,IF(AND(($AA27+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R27,0))","v":0},{"$f":"IF(AND(($AB27+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S27,IF(AND(($AA27+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R27,0))","v":0},null,{"$f":"IF(AND(($AB27+$E$2)>KU$5,KU$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>KU$5,KU$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>KV$5,KV$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>KV$5,KV$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>KW$5,KW$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>KW$5,KW$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>KX$5,KX$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>KX$5,KX$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>KY$5,KY$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>KY$5,KY$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>KZ$5,KZ$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>KZ$5,KZ$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LA$5,LA$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LA$5,LA$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LB$5,LB$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LB$5,LB$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LC$5,LC$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LC$5,LC$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LD$5,LD$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LD$5,LD$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LE$5,LE$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LE$5,LE$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LF$5,LF$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LF$5,LF$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LG$5,LG$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LG$5,LG$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LH$5,LH$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LH$5,LH$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LI$5,LI$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LI$5,LI$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LJ$5,LJ$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LJ$5,LJ$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LK$5,LK$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LK$5,LK$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LL$5,LL$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LL$5,LL$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LM$5,LM$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LM$5,LM$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LN$5,LN$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LN$5,LN$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LO$5,LO$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LO$5,LO$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LP$5,LP$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LP$5,LP$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LQ$5,LQ$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LQ$5,LQ$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LR$5,LR$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LR$5,LR$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LS$5,LS$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LS$5,LS$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LT$5,LT$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LT$5,LT$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LU$5,LU$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LU$5,LU$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LV$5,LV$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LV$5,LV$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LW$5,LW$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LW$5,LW$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LX$5,LX$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LX$5,LX$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LY$5,LY$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LY$5,LY$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>LZ$5,LZ$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>LZ$5,LZ$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>MA$5,MA$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>MA$5,MA$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB27+$E$2)>MB$5,MB$5>=$E$2),$S27,IF(AND(($AA27+$E$2)>MB$5,MB$5>=$E$2),$R27,0))*IF($C27=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,{"$f":"IF(AND(($AB27+$E$2)>BJ$5,BJ$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BJ$5,BJ$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BK$5,BK$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BK$5,BK$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BL$5,BL$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BL$5,BL$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BM$5,BM$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BM$5,BM$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BN$5,BN$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BN$5,BN$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BO$5,BO$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BO$5,BO$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BP$5,BP$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BP$5,BP$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BQ$5,BQ$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BQ$5,BQ$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BR$5,BR$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BR$5,BR$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BS$5,BS$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BS$5,BS$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BT$5,BT$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BT$5,BT$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BU$5,BU$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BU$5,BU$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BV$5,BV$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BV$5,BV$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BW$5,BW$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BW$5,BW$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":2068.8719999999998},{"$f":"IF(AND(($AB27+$E$2)>BX$5,BX$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BX$5,BX$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BY$5,BY$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BY$5,BY$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BZ$5,BZ$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>BZ$5,BZ$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CA$5,CA$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CA$5,CA$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CB$5,CB$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CB$5,CB$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CC$5,CC$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CC$5,CC$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CD$5,CD$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CD$5,CD$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CE$5,CE$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CE$5,CE$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CF$5,CF$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CF$5,CF$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CG$5,CG$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CG$5,CG$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CH$5,CH$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CH$5,CH$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CI$5,CI$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CI$5,CI$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CJ$5,CJ$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CJ$5,CJ$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CK$5,CK$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CK$5,CK$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CL$5,CL$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CL$5,CL$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CM$5,CM$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CM$5,CM$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CN$5,CN$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CN$5,CN$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CO$5,CO$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CO$5,CO$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CP$5,CP$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CP$5,CP$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CQ$5,CQ$5>=$E$2),$L27,IF(AND(($AA27+$E$2)>CQ$5,CQ$5>=$E$2),$K27,0))*Loss_ElectricEnergy","v":0},null,{"$f":"IF(AND(($AB27+$E$2)>BJ$5,BJ$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BJ$5,BJ$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BK$5,BK$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BK$5,BK$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BL$5,BL$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BL$5,BL$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BM$5,BM$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BM$5,BM$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BN$5,BN$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BN$5,BN$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BO$5,BO$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BO$5,BO$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BP$5,BP$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BP$5,BP$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BQ$5,BQ$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BQ$5,BQ$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BR$5,BR$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BR$5,BR$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BS$5,BS$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BS$5,BS$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BT$5,BT$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BT$5,BT$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BU$5,BU$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BU$5,BU$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BV$5,BV$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BV$5,BV$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BW$5,BW$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BW$5,BW$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0.23662200000000014},{"$f":"IF(AND(($AB27+$E$2)>BX$5,BX$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BX$5,BX$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>BY$5,BY$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BY$5,BY$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>BZ$5,BZ$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>BZ$5,BZ$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CA$5,CA$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CA$5,CA$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CB$5,CB$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CB$5,CB$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CC$5,CC$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CC$5,CC$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CD$5,CD$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CD$5,CD$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CE$5,CE$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CE$5,CE$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CF$5,CF$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CF$5,CF$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CG$5,CG$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CG$5,CG$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CH$5,CH$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CH$5,CH$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CI$5,CI$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CI$5,CI$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CJ$5,CJ$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CJ$5,CJ$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CK$5,CK$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CK$5,CK$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CL$5,CL$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CL$5,CL$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CM$5,CM$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CM$5,CM$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CN$5,CN$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CN$5,CN$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CO$5,CO$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CO$5,CO$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CP$5,CP$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CP$5,CP$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},{"$f":"IF(AND(($AB27+$E$2)>CQ$5,CQ$5>=$E$2),$O27,IF(AND(($AA27+$E$2)>CQ$5,CQ$5>=$E$2),$N27,0))*Loss_ElectricDemand","v":0},null,{"$f":"IF(AND(($AB27+$E$2)>BJ$5,BJ$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BJ$5,BJ$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BK$5,BK$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BK$5,BK$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BL$5,BL$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BL$5,BL$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BM$5,BM$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BM$5,BM$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BN$5,BN$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BN$5,BN$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BO$5,BO$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BO$5,BO$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BP$5,BP$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BP$5,BP$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BQ$5,BQ$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BQ$5,BQ$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BR$5,BR$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BR$5,BR$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BS$5,BS$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BS$5,BS$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BT$5,BT$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BT$5,BT$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BU$5,BU$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BU$5,BU$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BV$5,BV$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BV$5,BV$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BW$5,BW$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BW$5,BW$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BX$5,BX$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BX$5,BX$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BY$5,BY$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BY$5,BY$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>BZ$5,BZ$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>BZ$5,BZ$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CA$5,CA$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CA$5,CA$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CB$5,CB$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CB$5,CB$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CC$5,CC$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CC$5,CC$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CD$5,CD$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CD$5,CD$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CE$5,CE$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CE$5,CE$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CF$5,CF$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CF$5,CF$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CG$5,CG$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CG$5,CG$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CH$5,CH$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CH$5,CH$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CI$5,CI$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CI$5,CI$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CJ$5,CJ$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CJ$5,CJ$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CK$5,CK$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CK$5,CK$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CL$5,CL$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CL$5,CL$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CM$5,CM$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CM$5,CM$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CN$5,CN$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CN$5,CN$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CO$5,CO$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CO$5,CO$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CP$5,CP$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CP$5,CP$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB27+$E$2)>CQ$5,CQ$5>=$E$2),$Q27,IF(AND(($AA27+$E$2)>CQ$5,CQ$5>=$E$2),$P27,0))*Loss_GasEnergy","v":0}]
[false,{"$f":"'Measure Inputs'!B12","v":"Residential_Residential Appliance Recycling_Appliance_Refrigerator Recycle_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential Appliance Recycling"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Appliance"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Refrigerator Recycle"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":71},91519,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I28","v":91519},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I28","v":0},10.437000000000006,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I28","v":10.437000000000006},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I28","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I28","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I28","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I28","v":6603},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I28","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":8},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B28,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I28","v":3550},0,null,null,3.9392135994678958,7.3269372950102865,4.8967464654849699,12.155068954971739,0.32407990559828581,null,null,null,null,null,26010.627397286516,6603,null,26010.627397286516,0,null,26010.627397286516,0,6322.5895143107409,0,6603,null,76709.920309678389,0,6603,null,26010.627397286516,76709.920309678389,null,{"$f":"IF(AND(($AB28+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L28,IF(AND(($AA28+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O28,IF(AND(($AA28+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q28,IF(AND(($AA28+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P28,0))*Loss_GasEnergy","v":4098.7055681548591},{"$f":"IF(AND(($AB28+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L28,IF(AND(($AA28+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O28,IF(AND(($AA28+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q28,IF(AND(($AA28+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P28,0))*Loss_GasEnergy","v":4160.1861516771824},{"$f":"IF(AND(($AB28+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L28,IF(AND(($AA28+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O28,IF(AND(($AA28+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q28,IF(AND(($AA28+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P28,0))*Loss_GasEnergy","v":4222.5889439523398},{"$f":"IF(AND(($AB28+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L28,IF(AND(($AA28+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O28,IF(AND(($AA28+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q28,IF(AND(($AA28+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P28,0))*Loss_GasEnergy","v":4285.9277781116243},{"$f":"IF(AND(($AB28+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L28,IF(AND(($AA28+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O28,IF(AND(($AA28+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q28,IF(AND(($AA28+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P28,0))*Loss_GasEnergy","v":4350.2166947832975},{"$f":"IF(AND(($AB28+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L28,IF(AND(($AA28+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O28,IF(AND(($AA28+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q28,IF(AND(($AA28+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P28,0))*Loss_GasEnergy","v":4415.4699452050463},{"$f":"IF(AND(($AB28+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L28,IF(AND(($AA28+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O28,IF(AND(($AA28+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q28,IF(AND(($AA28+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P28,0))*Loss_GasEnergy","v":4481.701994383121},{"$f":"IF(AND(($AB28+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L28,IF(AND(($AA28+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O28,IF(AND(($AA28+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q28,IF(AND(($AA28+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P28,0))*Loss_GasEnergy","v":4548.9275242988679},{"$f":"IF(AND(($AB28+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L28,IF(AND(($AA28+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O28,IF(AND(($AA28+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q28,IF(AND(($AA28+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L28,IF(AND(($AA28+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O28,IF(AND(($AA28+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q28,IF(AND(($AA28+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L28,IF(AND(($AA28+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O28,IF(AND(($AA28+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q28,IF(AND(($AA28+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L28,IF(AND(($AA28+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O28,IF(AND(($AA28+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q28,IF(AND(($AA28+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L28,IF(AND(($AA28+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O28,IF(AND(($AA28+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q28,IF(AND(($AA28+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L28,IF(AND(($AA28+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O28,IF(AND(($AA28+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q28,IF(AND(($AA28+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L28,IF(AND(($AA28+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O28,IF(AND(($AA28+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q28,IF(AND(($AA28+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L28,IF(AND(($AA28+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O28,IF(AND(($AA28+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q28,IF(AND(($AA28+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L28,IF(AND(($AA28+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O28,IF(AND(($AA28+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q28,IF(AND(($AA28+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L28,IF(AND(($AA28+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O28,IF(AND(($AA28+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q28,IF(AND(($AA28+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L28,IF(AND(($AA28+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O28,IF(AND(($AA28+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q28,IF(AND(($AA28+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L28,IF(AND(($AA28+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O28,IF(AND(($AA28+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q28,IF(AND(($AA28+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L28,IF(AND(($AA28+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O28,IF(AND(($AA28+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q28,IF(AND(($AA28+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L28,IF(AND(($AA28+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O28,IF(AND(($AA28+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q28,IF(AND(($AA28+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L28,IF(AND(($AA28+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O28,IF(AND(($AA28+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q28,IF(AND(($AA28+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L28,IF(AND(($AA28+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O28,IF(AND(($AA28+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q28,IF(AND(($AA28+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L28,IF(AND(($AA28+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O28,IF(AND(($AA28+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q28,IF(AND(($AA28+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L28,IF(AND(($AA28+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O28,IF(AND(($AA28+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q28,IF(AND(($AA28+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L28,IF(AND(($AA28+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O28,IF(AND(($AA28+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q28,IF(AND(($AA28+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L28,IF(AND(($AA28+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O28,IF(AND(($AA28+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q28,IF(AND(($AA28+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L28,IF(AND(($AA28+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O28,IF(AND(($AA28+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q28,IF(AND(($AA28+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L28,IF(AND(($AA28+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O28,IF(AND(($AA28+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q28,IF(AND(($AA28+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L28,IF(AND(($AA28+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O28,IF(AND(($AA28+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q28,IF(AND(($AA28+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L28,IF(AND(($AA28+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O28,IF(AND(($AA28+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q28,IF(AND(($AA28+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L28,IF(AND(($AA28+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O28,IF(AND(($AA28+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q28,IF(AND(($AA28+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P28,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB28+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L28,IF(AND(($AA28+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K28,0))*Loss_ElectricEnergy+IF(AND(($AB28+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O28,IF(AND(($AA28+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N28,0))*Loss_ElectricDemand+IF(AND(($AB28+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q28,IF(AND(($AA28+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P28,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB28+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L28,IF(AND(($AA28+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K28,0))","v":1043.3166000000001},{"$f":"IF(AND(($AB28+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L28,IF(AND(($AA28+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K28,0))","v":1043.3166000000001},{"$f":"IF(AND(($AB28+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L28,IF(AND(($AA28+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K28,0))","v":1043.3166000000001},{"$f":"IF(AND(($AB28+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L28,IF(AND(($AA28+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K28,0))","v":1043.3166000000001},{"$f":"IF(AND(($AB28+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L28,IF(AND(($AA28+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K28,0))","v":1043.3166000000001},{"$f":"IF(AND(($AB28+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L28,IF(AND(($AA28+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K28,0))","v":1043.3166000000001},{"$f":"IF(AND(($AB28+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L28,IF(AND(($AA28+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K28,0))","v":1043.3166000000001},{"$f":"IF(AND(($AB28+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L28,IF(AND(($AA28+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K28,0))","v":1043.3166000000001},{"$f":"IF(AND(($AB28+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L28,IF(AND(($AA28+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L28,IF(AND(($AA28+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L28,IF(AND(($AA28+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L28,IF(AND(($AA28+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L28,IF(AND(($AA28+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L28,IF(AND(($AA28+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L28,IF(AND(($AA28+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L28,IF(AND(($AA28+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L28,IF(AND(($AA28+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L28,IF(AND(($AA28+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L28,IF(AND(($AA28+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L28,IF(AND(($AA28+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L28,IF(AND(($AA28+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L28,IF(AND(($AA28+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L28,IF(AND(($AA28+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L28,IF(AND(($AA28+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L28,IF(AND(($AA28+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L28,IF(AND(($AA28+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L28,IF(AND(($AA28+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L28,IF(AND(($AA28+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L28,IF(AND(($AA28+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L28,IF(AND(($AA28+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L28,IF(AND(($AA28+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L28,IF(AND(($AA28+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L28,IF(AND(($AA28+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L28,IF(AND(($AA28+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K28,0))","v":0},null,{"$f":"IF(AND(($AB28+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U28,IF(AND(($AA28+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W28,IF(AND(($AA28+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U28,IF(AND(($AA28+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W28,IF(AND(($AA28+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U28,IF(AND(($AA28+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T28,0))\n+IF(AND(($AB28+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W28,IF(AND(($AA28+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U28,IF(AND(($AA28+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W28,IF(AND(($AA28+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U28,IF(AND(($AA28+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W28,IF(AND(($AA28+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U28,IF(AND(($AA28+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W28,IF(AND(($AA28+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U28,IF(AND(($AA28+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W28,IF(AND(($AA28+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U28,IF(AND(($AA28+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W28,IF(AND(($AA28+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U28,IF(AND(($AA28+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W28,IF(AND(($AA28+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U28,IF(AND(($AA28+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W28,IF(AND(($AA28+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U28,IF(AND(($AA28+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W28,IF(AND(($AA28+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U28,IF(AND(($AA28+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W28,IF(AND(($AA28+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U28,IF(AND(($AA28+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W28,IF(AND(($AA28+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U28,IF(AND(($AA28+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W28,IF(AND(($AA28+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U28,IF(AND(($AA28+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W28,IF(AND(($AA28+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U28,IF(AND(($AA28+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W28,IF(AND(($AA28+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U28,IF(AND(($AA28+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T28,0))\n+IF(AND(($AB28+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W28,IF(AND(($AA28+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U28,IF(AND(($AA28+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T28,0))\n+IF(AND(($AB28+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W28,IF(AND(($AA28+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U28,IF(AND(($AA28+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T28,0))\n+IF(AND(($AB28+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W28,IF(AND(($AA28+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U28,IF(AND(($AA28+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W28,IF(AND(($AA28+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U28,IF(AND(($AA28+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W28,IF(AND(($AA28+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U28,IF(AND(($AA28+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W28,IF(AND(($AA28+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U28,IF(AND(($AA28+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W28,IF(AND(($AA28+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U28,IF(AND(($AA28+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W28,IF(AND(($AA28+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U28,IF(AND(($AA28+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T28,0))\n+IF(AND(($AB28+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W28,IF(AND(($AA28+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U28,IF(AND(($AA28+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T28,0))\n+IF(AND(($AB28+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W28,IF(AND(($AA28+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U28,IF(AND(($AA28+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T28,0))\n+IF(AND(($AB28+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W28,IF(AND(($AA28+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U28,IF(AND(($AA28+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T28,0))\n+IF(AND(($AB28+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W28,IF(AND(($AA28+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U28,IF(AND(($AA28+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T28,0))\n+IF(AND(($AB28+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W28,IF(AND(($AA28+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U28,IF(AND(($AA28+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T28,0))\n+IF(AND(($AB28+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W28,IF(AND(($AA28+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U28,IF(AND(($AA28+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T28,0))\n+IF(AND(($AB28+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W28,IF(AND(($AA28+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U28,IF(AND(($AA28+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T28,0))\n+IF(AND(($AB28+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W28,IF(AND(($AA28+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U28,IF(AND(($AA28+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T28,0))\n+IF(AND(($AB28+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W28,IF(AND(($AA28+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U28,IF(AND(($AA28+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T28,0))\n+IF(AND(($AB28+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W28,IF(AND(($AA28+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V28,0))","v":0},null,{"$f":"IF(AND(($AB28+$E$2)>GT$5,GT$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>GT$5,GT$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB28+$E$2)>GT$5,GT$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>GT$5,GT$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>GU$5,GU$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>GU$5,GU$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB28+$E$2)>GU$5,GU$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>GU$5,GU$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>GV$5,GV$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>GV$5,GV$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB28+$E$2)>GV$5,GV$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>GV$5,GV$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>GW$5,GW$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>GW$5,GW$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB28+$E$2)>GW$5,GW$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>GW$5,GW$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>GX$5,GX$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>GX$5,GX$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB28+$E$2)>GX$5,GX$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>GX$5,GX$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>GY$5,GY$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>GY$5,GY$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB28+$E$2)>GY$5,GY$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>GY$5,GY$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>GZ$5,GZ$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>GZ$5,GZ$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB28+$E$2)>GZ$5,GZ$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>GZ$5,GZ$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HA$5,HA$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HA$5,HA$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB28+$E$2)>HA$5,HA$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HA$5,HA$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HB$5,HB$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HB$5,HB$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB28+$E$2)>HB$5,HB$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HB$5,HB$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HC$5,HC$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HC$5,HC$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB28+$E$2)>HC$5,HC$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HC$5,HC$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HD$5,HD$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HD$5,HD$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB28+$E$2)>HD$5,HD$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HD$5,HD$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HE$5,HE$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HE$5,HE$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB28+$E$2)>HE$5,HE$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HE$5,HE$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HF$5,HF$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HF$5,HF$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB28+$E$2)>HF$5,HF$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HF$5,HF$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HG$5,HG$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HG$5,HG$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB28+$E$2)>HG$5,HG$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HG$5,HG$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HH$5,HH$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HH$5,HH$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB28+$E$2)>HH$5,HH$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HH$5,HH$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HI$5,HI$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HI$5,HI$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB28+$E$2)>HI$5,HI$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HI$5,HI$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HJ$5,HJ$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HJ$5,HJ$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB28+$E$2)>HJ$5,HJ$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HJ$5,HJ$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HK$5,HK$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HK$5,HK$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB28+$E$2)>HK$5,HK$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HK$5,HK$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HL$5,HL$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HL$5,HL$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB28+$E$2)>HL$5,HL$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HL$5,HL$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HM$5,HM$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HM$5,HM$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB28+$E$2)>HM$5,HM$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HM$5,HM$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HN$5,HN$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HN$5,HN$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB28+$E$2)>HN$5,HN$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HN$5,HN$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HO$5,HO$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HO$5,HO$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB28+$E$2)>HO$5,HO$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HO$5,HO$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HP$5,HP$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HP$5,HP$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB28+$E$2)>HP$5,HP$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HP$5,HP$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HQ$5,HQ$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HQ$5,HQ$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB28+$E$2)>HQ$5,HQ$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HQ$5,HQ$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HR$5,HR$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HR$5,HR$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB28+$E$2)>HR$5,HR$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HR$5,HR$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HS$5,HS$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HS$5,HS$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB28+$E$2)>HS$5,HS$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HS$5,HS$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HT$5,HT$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HT$5,HT$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB28+$E$2)>HT$5,HT$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HT$5,HT$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HU$5,HU$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HU$5,HU$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB28+$E$2)>HU$5,HU$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HU$5,HU$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HV$5,HV$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HV$5,HV$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB28+$E$2)>HV$5,HV$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HV$5,HV$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HW$5,HW$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HW$5,HW$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB28+$E$2)>HW$5,HW$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HW$5,HW$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HX$5,HX$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HX$5,HX$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB28+$E$2)>HX$5,HX$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HX$5,HX$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HY$5,HY$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HY$5,HY$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB28+$E$2)>HY$5,HY$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HY$5,HY$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HZ$5,HZ$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>HZ$5,HZ$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB28+$E$2)>HZ$5,HZ$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>HZ$5,HZ$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB28+$E$2)>IA$5,IA$5>=$E$2),$U28,IF(AND(($AA28+$E$2)>IA$5,IA$5>=$E$2),$T28,0))/Loss_Propane\n *IF($C28=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB28+$E$2)>IA$5,IA$5>=$E$2),$W28,IF(AND(($AA28+$E$2)>IA$5,IA$5>=$E$2),$V28,0))/Loss_OilEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB28+$E$2)>GT$5,GT$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>GT$5,GT$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB28+$E$2)>GT$5,GT$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>GT$5,GT$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":12087.80444637773},{"$f":"IF(AND(($AB28+$E$2)>GU$5,GU$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>GU$5,GU$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB28+$E$2)>GU$5,GU$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>GU$5,GU$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":12269.121513073393},{"$f":"IF(AND(($AB28+$E$2)>GV$5,GV$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>GV$5,GV$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB28+$E$2)>GV$5,GV$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>GV$5,GV$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":12453.158335769493},{"$f":"IF(AND(($AB28+$E$2)>GW$5,GW$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>GW$5,GW$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB28+$E$2)>GW$5,GW$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>GW$5,GW$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":12639.955710806034},{"$f":"IF(AND(($AB28+$E$2)>GX$5,GX$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>GX$5,GX$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB28+$E$2)>GX$5,GX$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>GX$5,GX$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":12829.555046468122},{"$f":"IF(AND(($AB28+$E$2)>GY$5,GY$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>GY$5,GY$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB28+$E$2)>GY$5,GY$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>GY$5,GY$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":13021.998372165142},{"$f":"IF(AND(($AB28+$E$2)>GZ$5,GZ$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>GZ$5,GZ$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB28+$E$2)>GZ$5,GZ$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>GZ$5,GZ$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":13217.328347747616},{"$f":"IF(AND(($AB28+$E$2)>HA$5,HA$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HA$5,HA$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB28+$E$2)>HA$5,HA$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HA$5,HA$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":13415.588272963831},{"$f":"IF(AND(($AB28+$E$2)>HB$5,HB$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HB$5,HB$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB28+$E$2)>HB$5,HB$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HB$5,HB$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HC$5,HC$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HC$5,HC$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB28+$E$2)>HC$5,HC$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HC$5,HC$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HD$5,HD$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HD$5,HD$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB28+$E$2)>HD$5,HD$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HD$5,HD$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HE$5,HE$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HE$5,HE$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB28+$E$2)>HE$5,HE$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HE$5,HE$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HF$5,HF$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HF$5,HF$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB28+$E$2)>HF$5,HF$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HF$5,HF$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HG$5,HG$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HG$5,HG$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB28+$E$2)>HG$5,HG$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HG$5,HG$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HH$5,HH$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HH$5,HH$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB28+$E$2)>HH$5,HH$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HH$5,HH$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HI$5,HI$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HI$5,HI$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB28+$E$2)>HI$5,HI$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HI$5,HI$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HJ$5,HJ$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HJ$5,HJ$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB28+$E$2)>HJ$5,HJ$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HJ$5,HJ$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HK$5,HK$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HK$5,HK$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB28+$E$2)>HK$5,HK$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HK$5,HK$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HL$5,HL$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HL$5,HL$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB28+$E$2)>HL$5,HL$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HL$5,HL$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HM$5,HM$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HM$5,HM$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB28+$E$2)>HM$5,HM$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HM$5,HM$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HN$5,HN$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HN$5,HN$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB28+$E$2)>HN$5,HN$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HN$5,HN$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HO$5,HO$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HO$5,HO$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB28+$E$2)>HO$5,HO$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HO$5,HO$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HP$5,HP$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HP$5,HP$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB28+$E$2)>HP$5,HP$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HP$5,HP$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HQ$5,HQ$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HQ$5,HQ$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB28+$E$2)>HQ$5,HQ$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HQ$5,HQ$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HR$5,HR$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HR$5,HR$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB28+$E$2)>HR$5,HR$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HR$5,HR$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HS$5,HS$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HS$5,HS$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB28+$E$2)>HS$5,HS$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HS$5,HS$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HT$5,HT$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HT$5,HT$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB28+$E$2)>HT$5,HT$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HT$5,HT$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HU$5,HU$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HU$5,HU$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB28+$E$2)>HU$5,HU$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HU$5,HU$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HV$5,HV$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HV$5,HV$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB28+$E$2)>HV$5,HV$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HV$5,HV$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HW$5,HW$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HW$5,HW$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB28+$E$2)>HW$5,HW$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HW$5,HW$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HX$5,HX$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HX$5,HX$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB28+$E$2)>HX$5,HX$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HX$5,HX$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HY$5,HY$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HY$5,HY$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB28+$E$2)>HY$5,HY$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HY$5,HY$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>HZ$5,HZ$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>HZ$5,HZ$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB28+$E$2)>HZ$5,HZ$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>HZ$5,HZ$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB28+$E$2)>IA$5,IA$5>=$E$2),$L28,IF(AND(($AA28+$E$2)>IA$5,IA$5>=$E$2),$K28,0))/Loss_ElectricEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB28+$E$2)>IA$5,IA$5>=$E$2),$Q28,IF(AND(($AA28+$E$2)>IA$5,IA$5>=$E$2),$P28,0))/Loss_GasEnergy\n *IF($C28=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,6603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB28+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S28,IF(AND(($AA28+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S28,IF(AND(($AA28+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S28,IF(AND(($AA28+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S28,IF(AND(($AA28+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S28,IF(AND(($AA28+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S28,IF(AND(($AA28+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S28,IF(AND(($AA28+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S28,IF(AND(($AA28+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S28,IF(AND(($AA28+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S28,IF(AND(($AA28+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S28,IF(AND(($AA28+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S28,IF(AND(($AA28+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S28,IF(AND(($AA28+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S28,IF(AND(($AA28+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S28,IF(AND(($AA28+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S28,IF(AND(($AA28+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S28,IF(AND(($AA28+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S28,IF(AND(($AA28+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S28,IF(AND(($AA28+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S28,IF(AND(($AA28+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S28,IF(AND(($AA28+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S28,IF(AND(($AA28+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S28,IF(AND(($AA28+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S28,IF(AND(($AA28+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S28,IF(AND(($AA28+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S28,IF(AND(($AA28+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S28,IF(AND(($AA28+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S28,IF(AND(($AA28+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S28,IF(AND(($AA28+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S28,IF(AND(($AA28+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S28,IF(AND(($AA28+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S28,IF(AND(($AA28+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S28,IF(AND(($AA28+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R28,0))","v":0},{"$f":"IF(AND(($AB28+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S28,IF(AND(($AA28+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R28,0))","v":0},null,{"$f":"IF(AND(($AB28+$E$2)>KU$5,KU$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>KU$5,KU$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>KV$5,KV$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>KV$5,KV$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>KW$5,KW$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>KW$5,KW$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>KX$5,KX$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>KX$5,KX$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>KY$5,KY$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>KY$5,KY$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>KZ$5,KZ$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>KZ$5,KZ$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LA$5,LA$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LA$5,LA$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LB$5,LB$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LB$5,LB$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LC$5,LC$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LC$5,LC$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LD$5,LD$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LD$5,LD$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LE$5,LE$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LE$5,LE$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LF$5,LF$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LF$5,LF$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LG$5,LG$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LG$5,LG$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LH$5,LH$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LH$5,LH$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LI$5,LI$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LI$5,LI$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LJ$5,LJ$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LJ$5,LJ$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LK$5,LK$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LK$5,LK$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LL$5,LL$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LL$5,LL$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LM$5,LM$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LM$5,LM$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LN$5,LN$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LN$5,LN$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LO$5,LO$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LO$5,LO$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LP$5,LP$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LP$5,LP$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LQ$5,LQ$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LQ$5,LQ$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LR$5,LR$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LR$5,LR$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LS$5,LS$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LS$5,LS$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LT$5,LT$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LT$5,LT$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LU$5,LU$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LU$5,LU$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LV$5,LV$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LV$5,LV$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LW$5,LW$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LW$5,LW$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LX$5,LX$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LX$5,LX$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LY$5,LY$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LY$5,LY$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>LZ$5,LZ$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>LZ$5,LZ$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>MA$5,MA$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>MA$5,MA$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB28+$E$2)>MB$5,MB$5>=$E$2),$S28,IF(AND(($AA28+$E$2)>MB$5,MB$5>=$E$2),$R28,0))*IF($C28=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,95820.392999999996,95820.392999999996,95820.392999999996,95820.392999999996,95820.392999999996,95820.392999999996,95820.392999999996,95820.392999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10.927539000000007,10.927539000000007,10.927539000000007,10.927539000000007,10.927539000000007,10.927539000000007,10.927539000000007,10.927539000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B13","v":"Residential_Residential Appliance Recycling_Appliance_Freezer Recycle_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential Appliance Recycling"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Appliance"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Freezer Recycle"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":4},4420,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I29","v":4420},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I29","v":0},0.504,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I29","v":0.504},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I29","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I29","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I29","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I29","v":372},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I29","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":8},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B29,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I29","v":200},0,null,null,3.3768874184284563,6.2810105982769286,4.1977359963562044,10.496722984039227,0.32170872981626519,null,null,null,null,null,1256.2021196553858,372,null,1256.2021196553858,0,null,1256.2021196553858,0,305.35567098912225,0,372,null,3704.7809500625922,0,372,null,1256.2021196553858,3704.7809500625922,null,{"$f":"IF(AND(($AB29+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L29,IF(AND(($AA29+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O29,IF(AND(($AA29+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q29,IF(AND(($AA29+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P29,0))*Loss_GasEnergy","v":197.94995883477236},{"$f":"IF(AND(($AB29+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L29,IF(AND(($AA29+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O29,IF(AND(($AA29+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q29,IF(AND(($AA29+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P29,0))*Loss_GasEnergy","v":200.91920821729391},{"$f":"IF(AND(($AB29+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L29,IF(AND(($AA29+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O29,IF(AND(($AA29+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q29,IF(AND(($AA29+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P29,0))*Loss_GasEnergy","v":203.9329963405533},{"$f":"IF(AND(($AB29+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L29,IF(AND(($AA29+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O29,IF(AND(($AA29+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q29,IF(AND(($AA29+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P29,0))*Loss_GasEnergy","v":206.99199128566158},{"$f":"IF(AND(($AB29+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L29,IF(AND(($AA29+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O29,IF(AND(($AA29+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q29,IF(AND(($AA29+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P29,0))*Loss_GasEnergy","v":210.09687115494646},{"$f":"IF(AND(($AB29+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L29,IF(AND(($AA29+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O29,IF(AND(($AA29+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q29,IF(AND(($AA29+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P29,0))*Loss_GasEnergy","v":213.24832422227064},{"$f":"IF(AND(($AB29+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L29,IF(AND(($AA29+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O29,IF(AND(($AA29+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q29,IF(AND(($AA29+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P29,0))*Loss_GasEnergy","v":216.44704908560468},{"$f":"IF(AND(($AB29+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L29,IF(AND(($AA29+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O29,IF(AND(($AA29+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q29,IF(AND(($AA29+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P29,0))*Loss_GasEnergy","v":219.69375482188872},{"$f":"IF(AND(($AB29+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L29,IF(AND(($AA29+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O29,IF(AND(($AA29+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q29,IF(AND(($AA29+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L29,IF(AND(($AA29+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O29,IF(AND(($AA29+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q29,IF(AND(($AA29+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L29,IF(AND(($AA29+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O29,IF(AND(($AA29+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q29,IF(AND(($AA29+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L29,IF(AND(($AA29+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O29,IF(AND(($AA29+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q29,IF(AND(($AA29+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L29,IF(AND(($AA29+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O29,IF(AND(($AA29+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q29,IF(AND(($AA29+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L29,IF(AND(($AA29+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O29,IF(AND(($AA29+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q29,IF(AND(($AA29+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L29,IF(AND(($AA29+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O29,IF(AND(($AA29+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q29,IF(AND(($AA29+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L29,IF(AND(($AA29+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O29,IF(AND(($AA29+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q29,IF(AND(($AA29+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L29,IF(AND(($AA29+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O29,IF(AND(($AA29+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q29,IF(AND(($AA29+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L29,IF(AND(($AA29+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O29,IF(AND(($AA29+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q29,IF(AND(($AA29+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L29,IF(AND(($AA29+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O29,IF(AND(($AA29+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q29,IF(AND(($AA29+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L29,IF(AND(($AA29+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O29,IF(AND(($AA29+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q29,IF(AND(($AA29+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L29,IF(AND(($AA29+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O29,IF(AND(($AA29+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q29,IF(AND(($AA29+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L29,IF(AND(($AA29+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O29,IF(AND(($AA29+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q29,IF(AND(($AA29+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L29,IF(AND(($AA29+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O29,IF(AND(($AA29+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q29,IF(AND(($AA29+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L29,IF(AND(($AA29+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O29,IF(AND(($AA29+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q29,IF(AND(($AA29+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L29,IF(AND(($AA29+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O29,IF(AND(($AA29+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q29,IF(AND(($AA29+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L29,IF(AND(($AA29+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O29,IF(AND(($AA29+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q29,IF(AND(($AA29+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L29,IF(AND(($AA29+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O29,IF(AND(($AA29+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q29,IF(AND(($AA29+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L29,IF(AND(($AA29+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O29,IF(AND(($AA29+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q29,IF(AND(($AA29+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L29,IF(AND(($AA29+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O29,IF(AND(($AA29+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q29,IF(AND(($AA29+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L29,IF(AND(($AA29+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O29,IF(AND(($AA29+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q29,IF(AND(($AA29+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L29,IF(AND(($AA29+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O29,IF(AND(($AA29+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q29,IF(AND(($AA29+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L29,IF(AND(($AA29+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O29,IF(AND(($AA29+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q29,IF(AND(($AA29+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L29,IF(AND(($AA29+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O29,IF(AND(($AA29+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q29,IF(AND(($AA29+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P29,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB29+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L29,IF(AND(($AA29+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K29,0))*Loss_ElectricEnergy+IF(AND(($AB29+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O29,IF(AND(($AA29+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N29,0))*Loss_ElectricDemand+IF(AND(($AB29+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q29,IF(AND(($AA29+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P29,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB29+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L29,IF(AND(($AA29+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K29,0))","v":50.388000000000005},{"$f":"IF(AND(($AB29+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L29,IF(AND(($AA29+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K29,0))","v":50.388000000000005},{"$f":"IF(AND(($AB29+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L29,IF(AND(($AA29+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K29,0))","v":50.388000000000005},{"$f":"IF(AND(($AB29+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L29,IF(AND(($AA29+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K29,0))","v":50.388000000000005},{"$f":"IF(AND(($AB29+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L29,IF(AND(($AA29+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K29,0))","v":50.388000000000005},{"$f":"IF(AND(($AB29+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L29,IF(AND(($AA29+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K29,0))","v":50.388000000000005},{"$f":"IF(AND(($AB29+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L29,IF(AND(($AA29+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K29,0))","v":50.388000000000005},{"$f":"IF(AND(($AB29+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L29,IF(AND(($AA29+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K29,0))","v":50.388000000000005},{"$f":"IF(AND(($AB29+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L29,IF(AND(($AA29+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L29,IF(AND(($AA29+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L29,IF(AND(($AA29+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L29,IF(AND(($AA29+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L29,IF(AND(($AA29+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L29,IF(AND(($AA29+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L29,IF(AND(($AA29+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L29,IF(AND(($AA29+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L29,IF(AND(($AA29+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L29,IF(AND(($AA29+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L29,IF(AND(($AA29+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L29,IF(AND(($AA29+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L29,IF(AND(($AA29+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L29,IF(AND(($AA29+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L29,IF(AND(($AA29+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L29,IF(AND(($AA29+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L29,IF(AND(($AA29+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L29,IF(AND(($AA29+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L29,IF(AND(($AA29+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L29,IF(AND(($AA29+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L29,IF(AND(($AA29+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L29,IF(AND(($AA29+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L29,IF(AND(($AA29+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L29,IF(AND(($AA29+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L29,IF(AND(($AA29+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L29,IF(AND(($AA29+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K29,0))","v":0},null,{"$f":"IF(AND(($AB29+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U29,IF(AND(($AA29+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W29,IF(AND(($AA29+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U29,IF(AND(($AA29+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W29,IF(AND(($AA29+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U29,IF(AND(($AA29+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T29,0))\n+IF(AND(($AB29+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W29,IF(AND(($AA29+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U29,IF(AND(($AA29+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W29,IF(AND(($AA29+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U29,IF(AND(($AA29+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W29,IF(AND(($AA29+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U29,IF(AND(($AA29+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W29,IF(AND(($AA29+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U29,IF(AND(($AA29+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W29,IF(AND(($AA29+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U29,IF(AND(($AA29+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W29,IF(AND(($AA29+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U29,IF(AND(($AA29+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W29,IF(AND(($AA29+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U29,IF(AND(($AA29+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W29,IF(AND(($AA29+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U29,IF(AND(($AA29+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W29,IF(AND(($AA29+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U29,IF(AND(($AA29+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W29,IF(AND(($AA29+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U29,IF(AND(($AA29+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W29,IF(AND(($AA29+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U29,IF(AND(($AA29+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W29,IF(AND(($AA29+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U29,IF(AND(($AA29+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W29,IF(AND(($AA29+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U29,IF(AND(($AA29+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W29,IF(AND(($AA29+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U29,IF(AND(($AA29+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T29,0))\n+IF(AND(($AB29+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W29,IF(AND(($AA29+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U29,IF(AND(($AA29+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T29,0))\n+IF(AND(($AB29+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W29,IF(AND(($AA29+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U29,IF(AND(($AA29+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T29,0))\n+IF(AND(($AB29+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W29,IF(AND(($AA29+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U29,IF(AND(($AA29+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W29,IF(AND(($AA29+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U29,IF(AND(($AA29+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W29,IF(AND(($AA29+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U29,IF(AND(($AA29+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W29,IF(AND(($AA29+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U29,IF(AND(($AA29+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W29,IF(AND(($AA29+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U29,IF(AND(($AA29+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W29,IF(AND(($AA29+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U29,IF(AND(($AA29+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T29,0))\n+IF(AND(($AB29+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W29,IF(AND(($AA29+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U29,IF(AND(($AA29+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T29,0))\n+IF(AND(($AB29+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W29,IF(AND(($AA29+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U29,IF(AND(($AA29+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T29,0))\n+IF(AND(($AB29+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W29,IF(AND(($AA29+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U29,IF(AND(($AA29+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T29,0))\n+IF(AND(($AB29+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W29,IF(AND(($AA29+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U29,IF(AND(($AA29+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T29,0))\n+IF(AND(($AB29+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W29,IF(AND(($AA29+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U29,IF(AND(($AA29+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T29,0))\n+IF(AND(($AB29+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W29,IF(AND(($AA29+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U29,IF(AND(($AA29+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T29,0))\n+IF(AND(($AB29+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W29,IF(AND(($AA29+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U29,IF(AND(($AA29+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T29,0))\n+IF(AND(($AB29+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W29,IF(AND(($AA29+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U29,IF(AND(($AA29+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T29,0))\n+IF(AND(($AB29+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W29,IF(AND(($AA29+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U29,IF(AND(($AA29+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T29,0))\n+IF(AND(($AB29+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W29,IF(AND(($AA29+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V29,0))","v":0},null,{"$f":"IF(AND(($AB29+$E$2)>GT$5,GT$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>GT$5,GT$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB29+$E$2)>GT$5,GT$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>GT$5,GT$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>GU$5,GU$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>GU$5,GU$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB29+$E$2)>GU$5,GU$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>GU$5,GU$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>GV$5,GV$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>GV$5,GV$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB29+$E$2)>GV$5,GV$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>GV$5,GV$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>GW$5,GW$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>GW$5,GW$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB29+$E$2)>GW$5,GW$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>GW$5,GW$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>GX$5,GX$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>GX$5,GX$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB29+$E$2)>GX$5,GX$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>GX$5,GX$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>GY$5,GY$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>GY$5,GY$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB29+$E$2)>GY$5,GY$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>GY$5,GY$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>GZ$5,GZ$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>GZ$5,GZ$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB29+$E$2)>GZ$5,GZ$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>GZ$5,GZ$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HA$5,HA$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HA$5,HA$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB29+$E$2)>HA$5,HA$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HA$5,HA$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HB$5,HB$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HB$5,HB$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB29+$E$2)>HB$5,HB$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HB$5,HB$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HC$5,HC$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HC$5,HC$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB29+$E$2)>HC$5,HC$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HC$5,HC$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HD$5,HD$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HD$5,HD$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB29+$E$2)>HD$5,HD$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HD$5,HD$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HE$5,HE$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HE$5,HE$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB29+$E$2)>HE$5,HE$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HE$5,HE$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HF$5,HF$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HF$5,HF$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB29+$E$2)>HF$5,HF$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HF$5,HF$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HG$5,HG$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HG$5,HG$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB29+$E$2)>HG$5,HG$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HG$5,HG$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HH$5,HH$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HH$5,HH$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB29+$E$2)>HH$5,HH$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HH$5,HH$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HI$5,HI$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HI$5,HI$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB29+$E$2)>HI$5,HI$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HI$5,HI$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HJ$5,HJ$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HJ$5,HJ$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB29+$E$2)>HJ$5,HJ$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HJ$5,HJ$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HK$5,HK$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HK$5,HK$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB29+$E$2)>HK$5,HK$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HK$5,HK$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HL$5,HL$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HL$5,HL$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB29+$E$2)>HL$5,HL$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HL$5,HL$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HM$5,HM$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HM$5,HM$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB29+$E$2)>HM$5,HM$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HM$5,HM$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HN$5,HN$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HN$5,HN$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB29+$E$2)>HN$5,HN$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HN$5,HN$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HO$5,HO$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HO$5,HO$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB29+$E$2)>HO$5,HO$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HO$5,HO$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HP$5,HP$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HP$5,HP$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB29+$E$2)>HP$5,HP$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HP$5,HP$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HQ$5,HQ$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HQ$5,HQ$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB29+$E$2)>HQ$5,HQ$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HQ$5,HQ$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HR$5,HR$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HR$5,HR$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB29+$E$2)>HR$5,HR$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HR$5,HR$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HS$5,HS$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HS$5,HS$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB29+$E$2)>HS$5,HS$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HS$5,HS$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HT$5,HT$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HT$5,HT$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB29+$E$2)>HT$5,HT$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HT$5,HT$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HU$5,HU$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HU$5,HU$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB29+$E$2)>HU$5,HU$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HU$5,HU$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HV$5,HV$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HV$5,HV$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB29+$E$2)>HV$5,HV$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HV$5,HV$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HW$5,HW$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HW$5,HW$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB29+$E$2)>HW$5,HW$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HW$5,HW$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HX$5,HX$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HX$5,HX$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB29+$E$2)>HX$5,HX$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HX$5,HX$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HY$5,HY$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HY$5,HY$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB29+$E$2)>HY$5,HY$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HY$5,HY$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HZ$5,HZ$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>HZ$5,HZ$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB29+$E$2)>HZ$5,HZ$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>HZ$5,HZ$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB29+$E$2)>IA$5,IA$5>=$E$2),$U29,IF(AND(($AA29+$E$2)>IA$5,IA$5>=$E$2),$T29,0))/Loss_Propane\n *IF($C29=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB29+$E$2)>IA$5,IA$5>=$E$2),$W29,IF(AND(($AA29+$E$2)>IA$5,IA$5>=$E$2),$V29,0))/Loss_OilEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB29+$E$2)>GT$5,GT$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>GT$5,GT$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB29+$E$2)>GT$5,GT$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>GT$5,GT$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":583.7923890447837},{"$f":"IF(AND(($AB29+$E$2)>GU$5,GU$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>GU$5,GU$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB29+$E$2)>GU$5,GU$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>GU$5,GU$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":592.5492748804553},{"$f":"IF(AND(($AB29+$E$2)>GV$5,GV$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>GV$5,GV$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB29+$E$2)>GV$5,GV$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>GV$5,GV$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":601.43751400366205},{"$f":"IF(AND(($AB29+$E$2)>GW$5,GW$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>GW$5,GW$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB29+$E$2)>GW$5,GW$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>GW$5,GW$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":610.45907671371697},{"$f":"IF(AND(($AB29+$E$2)>GX$5,GX$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>GX$5,GX$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB29+$E$2)>GX$5,GX$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>GX$5,GX$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":619.61596286442261},{"$f":"IF(AND(($AB29+$E$2)>GY$5,GY$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>GY$5,GY$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB29+$E$2)>GY$5,GY$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>GY$5,GY$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":628.91020230738889},{"$f":"IF(AND(($AB29+$E$2)>GZ$5,GZ$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>GZ$5,GZ$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB29+$E$2)>GZ$5,GZ$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>GZ$5,GZ$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":638.34385534199953},{"$f":"IF(AND(($AB29+$E$2)>HA$5,HA$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HA$5,HA$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB29+$E$2)>HA$5,HA$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HA$5,HA$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":647.91901317212955},{"$f":"IF(AND(($AB29+$E$2)>HB$5,HB$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HB$5,HB$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB29+$E$2)>HB$5,HB$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HB$5,HB$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HC$5,HC$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HC$5,HC$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB29+$E$2)>HC$5,HC$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HC$5,HC$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HD$5,HD$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HD$5,HD$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB29+$E$2)>HD$5,HD$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HD$5,HD$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HE$5,HE$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HE$5,HE$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB29+$E$2)>HE$5,HE$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HE$5,HE$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HF$5,HF$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HF$5,HF$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB29+$E$2)>HF$5,HF$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HF$5,HF$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HG$5,HG$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HG$5,HG$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB29+$E$2)>HG$5,HG$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HG$5,HG$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HH$5,HH$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HH$5,HH$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB29+$E$2)>HH$5,HH$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HH$5,HH$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HI$5,HI$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HI$5,HI$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB29+$E$2)>HI$5,HI$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HI$5,HI$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HJ$5,HJ$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HJ$5,HJ$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB29+$E$2)>HJ$5,HJ$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HJ$5,HJ$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HK$5,HK$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HK$5,HK$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB29+$E$2)>HK$5,HK$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HK$5,HK$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HL$5,HL$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HL$5,HL$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB29+$E$2)>HL$5,HL$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HL$5,HL$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HM$5,HM$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HM$5,HM$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB29+$E$2)>HM$5,HM$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HM$5,HM$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HN$5,HN$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HN$5,HN$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB29+$E$2)>HN$5,HN$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HN$5,HN$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HO$5,HO$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HO$5,HO$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB29+$E$2)>HO$5,HO$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HO$5,HO$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HP$5,HP$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HP$5,HP$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB29+$E$2)>HP$5,HP$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HP$5,HP$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HQ$5,HQ$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HQ$5,HQ$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB29+$E$2)>HQ$5,HQ$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HQ$5,HQ$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HR$5,HR$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HR$5,HR$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB29+$E$2)>HR$5,HR$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HR$5,HR$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HS$5,HS$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HS$5,HS$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB29+$E$2)>HS$5,HS$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HS$5,HS$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HT$5,HT$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HT$5,HT$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB29+$E$2)>HT$5,HT$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HT$5,HT$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HU$5,HU$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HU$5,HU$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB29+$E$2)>HU$5,HU$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HU$5,HU$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HV$5,HV$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HV$5,HV$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB29+$E$2)>HV$5,HV$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HV$5,HV$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HW$5,HW$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HW$5,HW$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB29+$E$2)>HW$5,HW$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HW$5,HW$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HX$5,HX$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HX$5,HX$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB29+$E$2)>HX$5,HX$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HX$5,HX$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HY$5,HY$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HY$5,HY$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB29+$E$2)>HY$5,HY$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HY$5,HY$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>HZ$5,HZ$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>HZ$5,HZ$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB29+$E$2)>HZ$5,HZ$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>HZ$5,HZ$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB29+$E$2)>IA$5,IA$5>=$E$2),$L29,IF(AND(($AA29+$E$2)>IA$5,IA$5>=$E$2),$K29,0))/Loss_ElectricEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB29+$E$2)>IA$5,IA$5>=$E$2),$Q29,IF(AND(($AA29+$E$2)>IA$5,IA$5>=$E$2),$P29,0))/Loss_GasEnergy\n *IF($C29=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB29+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S29,IF(AND(($AA29+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S29,IF(AND(($AA29+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S29,IF(AND(($AA29+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S29,IF(AND(($AA29+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S29,IF(AND(($AA29+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S29,IF(AND(($AA29+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S29,IF(AND(($AA29+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S29,IF(AND(($AA29+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S29,IF(AND(($AA29+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S29,IF(AND(($AA29+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S29,IF(AND(($AA29+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S29,IF(AND(($AA29+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S29,IF(AND(($AA29+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S29,IF(AND(($AA29+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S29,IF(AND(($AA29+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S29,IF(AND(($AA29+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S29,IF(AND(($AA29+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S29,IF(AND(($AA29+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S29,IF(AND(($AA29+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S29,IF(AND(($AA29+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S29,IF(AND(($AA29+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S29,IF(AND(($AA29+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S29,IF(AND(($AA29+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S29,IF(AND(($AA29+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S29,IF(AND(($AA29+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S29,IF(AND(($AA29+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S29,IF(AND(($AA29+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S29,IF(AND(($AA29+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S29,IF(AND(($AA29+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S29,IF(AND(($AA29+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S29,IF(AND(($AA29+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S29,IF(AND(($AA29+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S29,IF(AND(($AA29+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R29,0))","v":0},{"$f":"IF(AND(($AB29+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S29,IF(AND(($AA29+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R29,0))","v":0},null,{"$f":"IF(AND(($AB29+$E$2)>KU$5,KU$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>KU$5,KU$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>KV$5,KV$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>KV$5,KV$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>KW$5,KW$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>KW$5,KW$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>KX$5,KX$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>KX$5,KX$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>KY$5,KY$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>KY$5,KY$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>KZ$5,KZ$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>KZ$5,KZ$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LA$5,LA$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LA$5,LA$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LB$5,LB$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LB$5,LB$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LC$5,LC$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LC$5,LC$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LD$5,LD$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LD$5,LD$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LE$5,LE$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LE$5,LE$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LF$5,LF$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LF$5,LF$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LG$5,LG$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LG$5,LG$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LH$5,LH$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LH$5,LH$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LI$5,LI$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LI$5,LI$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LJ$5,LJ$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LJ$5,LJ$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LK$5,LK$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LK$5,LK$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LL$5,LL$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LL$5,LL$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LM$5,LM$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LM$5,LM$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LN$5,LN$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LN$5,LN$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LO$5,LO$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LO$5,LO$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LP$5,LP$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LP$5,LP$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LQ$5,LQ$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LQ$5,LQ$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LR$5,LR$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LR$5,LR$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LS$5,LS$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LS$5,LS$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LT$5,LT$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LT$5,LT$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LU$5,LU$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LU$5,LU$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LV$5,LV$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LV$5,LV$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LW$5,LW$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LW$5,LW$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LX$5,LX$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LX$5,LX$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LY$5,LY$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LY$5,LY$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>LZ$5,LZ$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>LZ$5,LZ$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>MA$5,MA$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>MA$5,MA$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB29+$E$2)>MB$5,MB$5>=$E$2),$S29,IF(AND(($AA29+$E$2)>MB$5,MB$5>=$E$2),$R29,0))*IF($C29=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,4627.74,4627.74,4627.74,4627.74,4627.74,4627.74,4627.74,4627.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.52768799999999993,0.52768799999999993,0.52768799999999993,0.52768799999999993,0.52768799999999993,0.52768799999999993,0.52768799999999993,0.52768799999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B14","v":"Residential_Residential HVAC_HVAC_Air Source Heat Pump_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Air Source Heat Pump"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":13},16610.628000000001,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I30","v":16610.628000000001},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I30","v":0},10.304999999999998,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I30","v":10.304999999999998},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I30","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I30","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I30","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I30","v":3819.5072247511475},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I30","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":18},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B30,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I30","v":2481.75},0,null,null,2.4435063655745308,3.7606488232244741,2.9210440426515722,6.7433305930628409,0.36235897556146401,null,null,null,null,null,9332.9902170373389,3819.5072247511475,null,9332.9902170373389,0,null,9332.9902170373389,0,1823.9586076866406,0,3819.5072247511475,null,23274.449919088962,0,3819.5072247511475,null,9332.9902170373389,23274.449919088962,null,{"$f":"IF(AND(($AB30+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L30,IF(AND(($AA30+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O30,IF(AND(($AA30+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q30,IF(AND(($AA30+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P30,0))*Loss_GasEnergy","v":879.75875359947804},{"$f":"IF(AND(($AB30+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L30,IF(AND(($AA30+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O30,IF(AND(($AA30+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q30,IF(AND(($AA30+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P30,0))*Loss_GasEnergy","v":892.95513490347025},{"$f":"IF(AND(($AB30+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L30,IF(AND(($AA30+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O30,IF(AND(($AA30+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q30,IF(AND(($AA30+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P30,0))*Loss_GasEnergy","v":906.34946192702216},{"$f":"IF(AND(($AB30+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L30,IF(AND(($AA30+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O30,IF(AND(($AA30+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q30,IF(AND(($AA30+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P30,0))*Loss_GasEnergy","v":919.9447038559274},{"$f":"IF(AND(($AB30+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L30,IF(AND(($AA30+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O30,IF(AND(($AA30+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q30,IF(AND(($AA30+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P30,0))*Loss_GasEnergy","v":933.74387441376609},{"$f":"IF(AND(($AB30+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L30,IF(AND(($AA30+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O30,IF(AND(($AA30+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q30,IF(AND(($AA30+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P30,0))*Loss_GasEnergy","v":947.75003252997249},{"$f":"IF(AND(($AB30+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L30,IF(AND(($AA30+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O30,IF(AND(($AA30+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q30,IF(AND(($AA30+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P30,0))*Loss_GasEnergy","v":961.96628301792202},{"$f":"IF(AND(($AB30+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L30,IF(AND(($AA30+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O30,IF(AND(($AA30+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q30,IF(AND(($AA30+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P30,0))*Loss_GasEnergy","v":976.39577726319067},{"$f":"IF(AND(($AB30+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L30,IF(AND(($AA30+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O30,IF(AND(($AA30+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q30,IF(AND(($AA30+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P30,0))*Loss_GasEnergy","v":991.04171392213846},{"$f":"IF(AND(($AB30+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L30,IF(AND(($AA30+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O30,IF(AND(($AA30+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q30,IF(AND(($AA30+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P30,0))*Loss_GasEnergy","v":1005.9073396309705},{"$f":"IF(AND(($AB30+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L30,IF(AND(($AA30+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O30,IF(AND(($AA30+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q30,IF(AND(($AA30+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P30,0))*Loss_GasEnergy","v":1020.9959497254349},{"$f":"IF(AND(($AB30+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L30,IF(AND(($AA30+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O30,IF(AND(($AA30+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q30,IF(AND(($AA30+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P30,0))*Loss_GasEnergy","v":1036.3108889713164},{"$f":"IF(AND(($AB30+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L30,IF(AND(($AA30+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O30,IF(AND(($AA30+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q30,IF(AND(($AA30+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P30,0))*Loss_GasEnergy","v":1051.855552305886},{"$f":"IF(AND(($AB30+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L30,IF(AND(($AA30+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O30,IF(AND(($AA30+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q30,IF(AND(($AA30+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P30,0))*Loss_GasEnergy","v":1067.6333855904743},{"$f":"IF(AND(($AB30+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L30,IF(AND(($AA30+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O30,IF(AND(($AA30+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q30,IF(AND(($AA30+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P30,0))*Loss_GasEnergy","v":1083.6478863743312},{"$f":"IF(AND(($AB30+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L30,IF(AND(($AA30+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O30,IF(AND(($AA30+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q30,IF(AND(($AA30+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P30,0))*Loss_GasEnergy","v":1099.9026046699462},{"$f":"IF(AND(($AB30+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L30,IF(AND(($AA30+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O30,IF(AND(($AA30+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q30,IF(AND(($AA30+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P30,0))*Loss_GasEnergy","v":1116.4011437399952},{"$f":"IF(AND(($AB30+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L30,IF(AND(($AA30+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O30,IF(AND(($AA30+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q30,IF(AND(($AA30+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P30,0))*Loss_GasEnergy","v":1133.1471608960951},{"$f":"IF(AND(($AB30+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L30,IF(AND(($AA30+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O30,IF(AND(($AA30+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q30,IF(AND(($AA30+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L30,IF(AND(($AA30+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O30,IF(AND(($AA30+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q30,IF(AND(($AA30+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L30,IF(AND(($AA30+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O30,IF(AND(($AA30+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q30,IF(AND(($AA30+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L30,IF(AND(($AA30+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O30,IF(AND(($AA30+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q30,IF(AND(($AA30+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L30,IF(AND(($AA30+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O30,IF(AND(($AA30+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q30,IF(AND(($AA30+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L30,IF(AND(($AA30+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O30,IF(AND(($AA30+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q30,IF(AND(($AA30+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L30,IF(AND(($AA30+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O30,IF(AND(($AA30+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q30,IF(AND(($AA30+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L30,IF(AND(($AA30+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O30,IF(AND(($AA30+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q30,IF(AND(($AA30+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L30,IF(AND(($AA30+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O30,IF(AND(($AA30+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q30,IF(AND(($AA30+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L30,IF(AND(($AA30+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O30,IF(AND(($AA30+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q30,IF(AND(($AA30+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L30,IF(AND(($AA30+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O30,IF(AND(($AA30+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q30,IF(AND(($AA30+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L30,IF(AND(($AA30+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O30,IF(AND(($AA30+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q30,IF(AND(($AA30+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L30,IF(AND(($AA30+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O30,IF(AND(($AA30+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q30,IF(AND(($AA30+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L30,IF(AND(($AA30+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O30,IF(AND(($AA30+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q30,IF(AND(($AA30+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L30,IF(AND(($AA30+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O30,IF(AND(($AA30+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q30,IF(AND(($AA30+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P30,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB30+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L30,IF(AND(($AA30+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K30,0))*Loss_ElectricEnergy+IF(AND(($AB30+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O30,IF(AND(($AA30+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N30,0))*Loss_ElectricDemand+IF(AND(($AB30+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q30,IF(AND(($AA30+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P30,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB30+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L30,IF(AND(($AA30+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L30,IF(AND(($AA30+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L30,IF(AND(($AA30+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L30,IF(AND(($AA30+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L30,IF(AND(($AA30+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L30,IF(AND(($AA30+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L30,IF(AND(($AA30+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L30,IF(AND(($AA30+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L30,IF(AND(($AA30+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L30,IF(AND(($AA30+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L30,IF(AND(($AA30+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L30,IF(AND(($AA30+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L30,IF(AND(($AA30+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L30,IF(AND(($AA30+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L30,IF(AND(($AA30+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L30,IF(AND(($AA30+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L30,IF(AND(($AA30+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L30,IF(AND(($AA30+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K30,0))","v":189.3611592},{"$f":"IF(AND(($AB30+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L30,IF(AND(($AA30+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L30,IF(AND(($AA30+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L30,IF(AND(($AA30+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L30,IF(AND(($AA30+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L30,IF(AND(($AA30+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L30,IF(AND(($AA30+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L30,IF(AND(($AA30+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L30,IF(AND(($AA30+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L30,IF(AND(($AA30+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L30,IF(AND(($AA30+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L30,IF(AND(($AA30+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L30,IF(AND(($AA30+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L30,IF(AND(($AA30+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L30,IF(AND(($AA30+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L30,IF(AND(($AA30+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L30,IF(AND(($AA30+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K30,0))","v":0},null,{"$f":"IF(AND(($AB30+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U30,IF(AND(($AA30+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W30,IF(AND(($AA30+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U30,IF(AND(($AA30+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W30,IF(AND(($AA30+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U30,IF(AND(($AA30+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T30,0))\n+IF(AND(($AB30+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W30,IF(AND(($AA30+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U30,IF(AND(($AA30+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W30,IF(AND(($AA30+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U30,IF(AND(($AA30+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W30,IF(AND(($AA30+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U30,IF(AND(($AA30+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W30,IF(AND(($AA30+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U30,IF(AND(($AA30+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W30,IF(AND(($AA30+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U30,IF(AND(($AA30+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W30,IF(AND(($AA30+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U30,IF(AND(($AA30+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W30,IF(AND(($AA30+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U30,IF(AND(($AA30+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W30,IF(AND(($AA30+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U30,IF(AND(($AA30+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W30,IF(AND(($AA30+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U30,IF(AND(($AA30+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W30,IF(AND(($AA30+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U30,IF(AND(($AA30+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W30,IF(AND(($AA30+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U30,IF(AND(($AA30+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W30,IF(AND(($AA30+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U30,IF(AND(($AA30+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W30,IF(AND(($AA30+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U30,IF(AND(($AA30+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W30,IF(AND(($AA30+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U30,IF(AND(($AA30+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T30,0))\n+IF(AND(($AB30+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W30,IF(AND(($AA30+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U30,IF(AND(($AA30+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T30,0))\n+IF(AND(($AB30+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W30,IF(AND(($AA30+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U30,IF(AND(($AA30+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T30,0))\n+IF(AND(($AB30+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W30,IF(AND(($AA30+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U30,IF(AND(($AA30+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W30,IF(AND(($AA30+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U30,IF(AND(($AA30+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W30,IF(AND(($AA30+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U30,IF(AND(($AA30+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W30,IF(AND(($AA30+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U30,IF(AND(($AA30+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W30,IF(AND(($AA30+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U30,IF(AND(($AA30+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W30,IF(AND(($AA30+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U30,IF(AND(($AA30+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T30,0))\n+IF(AND(($AB30+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W30,IF(AND(($AA30+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U30,IF(AND(($AA30+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T30,0))\n+IF(AND(($AB30+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W30,IF(AND(($AA30+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U30,IF(AND(($AA30+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T30,0))\n+IF(AND(($AB30+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W30,IF(AND(($AA30+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U30,IF(AND(($AA30+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T30,0))\n+IF(AND(($AB30+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W30,IF(AND(($AA30+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U30,IF(AND(($AA30+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T30,0))\n+IF(AND(($AB30+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W30,IF(AND(($AA30+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U30,IF(AND(($AA30+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T30,0))\n+IF(AND(($AB30+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W30,IF(AND(($AA30+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U30,IF(AND(($AA30+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T30,0))\n+IF(AND(($AB30+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W30,IF(AND(($AA30+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U30,IF(AND(($AA30+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T30,0))\n+IF(AND(($AB30+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W30,IF(AND(($AA30+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U30,IF(AND(($AA30+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T30,0))\n+IF(AND(($AB30+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W30,IF(AND(($AA30+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U30,IF(AND(($AA30+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T30,0))\n+IF(AND(($AB30+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W30,IF(AND(($AA30+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V30,0))","v":0},null,{"$f":"IF(AND(($AB30+$E$2)>GT$5,GT$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>GT$5,GT$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB30+$E$2)>GT$5,GT$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>GT$5,GT$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>GU$5,GU$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>GU$5,GU$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB30+$E$2)>GU$5,GU$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>GU$5,GU$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>GV$5,GV$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>GV$5,GV$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB30+$E$2)>GV$5,GV$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>GV$5,GV$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>GW$5,GW$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>GW$5,GW$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB30+$E$2)>GW$5,GW$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>GW$5,GW$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>GX$5,GX$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>GX$5,GX$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB30+$E$2)>GX$5,GX$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>GX$5,GX$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>GY$5,GY$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>GY$5,GY$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB30+$E$2)>GY$5,GY$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>GY$5,GY$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>GZ$5,GZ$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>GZ$5,GZ$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB30+$E$2)>GZ$5,GZ$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>GZ$5,GZ$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HA$5,HA$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HA$5,HA$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB30+$E$2)>HA$5,HA$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HA$5,HA$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HB$5,HB$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HB$5,HB$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB30+$E$2)>HB$5,HB$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HB$5,HB$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HC$5,HC$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HC$5,HC$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB30+$E$2)>HC$5,HC$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HC$5,HC$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HD$5,HD$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HD$5,HD$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB30+$E$2)>HD$5,HD$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HD$5,HD$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HE$5,HE$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HE$5,HE$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB30+$E$2)>HE$5,HE$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HE$5,HE$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HF$5,HF$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HF$5,HF$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB30+$E$2)>HF$5,HF$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HF$5,HF$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HG$5,HG$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HG$5,HG$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB30+$E$2)>HG$5,HG$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HG$5,HG$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HH$5,HH$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HH$5,HH$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB30+$E$2)>HH$5,HH$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HH$5,HH$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HI$5,HI$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HI$5,HI$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB30+$E$2)>HI$5,HI$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HI$5,HI$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HJ$5,HJ$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HJ$5,HJ$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB30+$E$2)>HJ$5,HJ$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HJ$5,HJ$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HK$5,HK$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HK$5,HK$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB30+$E$2)>HK$5,HK$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HK$5,HK$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HL$5,HL$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HL$5,HL$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB30+$E$2)>HL$5,HL$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HL$5,HL$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HM$5,HM$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HM$5,HM$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB30+$E$2)>HM$5,HM$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HM$5,HM$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HN$5,HN$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HN$5,HN$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB30+$E$2)>HN$5,HN$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HN$5,HN$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HO$5,HO$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HO$5,HO$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB30+$E$2)>HO$5,HO$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HO$5,HO$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HP$5,HP$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HP$5,HP$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB30+$E$2)>HP$5,HP$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HP$5,HP$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HQ$5,HQ$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HQ$5,HQ$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB30+$E$2)>HQ$5,HQ$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HQ$5,HQ$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HR$5,HR$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HR$5,HR$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB30+$E$2)>HR$5,HR$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HR$5,HR$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HS$5,HS$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HS$5,HS$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB30+$E$2)>HS$5,HS$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HS$5,HS$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HT$5,HT$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HT$5,HT$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB30+$E$2)>HT$5,HT$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HT$5,HT$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HU$5,HU$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HU$5,HU$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB30+$E$2)>HU$5,HU$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HU$5,HU$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HV$5,HV$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HV$5,HV$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB30+$E$2)>HV$5,HV$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HV$5,HV$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HW$5,HW$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HW$5,HW$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB30+$E$2)>HW$5,HW$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HW$5,HW$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HX$5,HX$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HX$5,HX$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB30+$E$2)>HX$5,HX$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HX$5,HX$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HY$5,HY$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HY$5,HY$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB30+$E$2)>HY$5,HY$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HY$5,HY$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HZ$5,HZ$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>HZ$5,HZ$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB30+$E$2)>HZ$5,HZ$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>HZ$5,HZ$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB30+$E$2)>IA$5,IA$5>=$E$2),$U30,IF(AND(($AA30+$E$2)>IA$5,IA$5>=$E$2),$T30,0))/Loss_Propane\n *IF($C30=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB30+$E$2)>IA$5,IA$5>=$E$2),$W30,IF(AND(($AA30+$E$2)>IA$5,IA$5>=$E$2),$V30,0))/Loss_OilEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB30+$E$2)>GT$5,GT$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>GT$5,GT$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB30+$E$2)>GT$5,GT$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>GT$5,GT$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":2193.9271953968728},{"$f":"IF(AND(($AB30+$E$2)>GU$5,GU$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>GU$5,GU$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB30+$E$2)>GU$5,GU$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>GU$5,GU$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":2226.8361033278256},{"$f":"IF(AND(($AB30+$E$2)>GV$5,GV$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>GV$5,GV$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB30+$E$2)>GV$5,GV$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>GV$5,GV$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":2260.2386448777424},{"$f":"IF(AND(($AB30+$E$2)>GW$5,GW$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>GW$5,GW$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB30+$E$2)>GW$5,GW$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>GW$5,GW$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":2294.1422245509084},{"$f":"IF(AND(($AB30+$E$2)>GX$5,GX$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>GX$5,GX$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB30+$E$2)>GX$5,GX$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>GX$5,GX$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":2328.5543579191717},{"$f":"IF(AND(($AB30+$E$2)>GY$5,GY$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>GY$5,GY$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB30+$E$2)>GY$5,GY$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>GY$5,GY$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":2363.4826732879592},{"$f":"IF(AND(($AB30+$E$2)>GZ$5,GZ$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>GZ$5,GZ$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB30+$E$2)>GZ$5,GZ$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>GZ$5,GZ$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":2398.9349133872779},{"$f":"IF(AND(($AB30+$E$2)>HA$5,HA$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HA$5,HA$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB30+$E$2)>HA$5,HA$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HA$5,HA$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":2434.9189370880868},{"$f":"IF(AND(($AB30+$E$2)>HB$5,HB$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HB$5,HB$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB30+$E$2)>HB$5,HB$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HB$5,HB$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":2471.4427211444081},{"$f":"IF(AND(($AB30+$E$2)>HC$5,HC$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HC$5,HC$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB30+$E$2)>HC$5,HC$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HC$5,HC$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":2508.5143619615737},{"$f":"IF(AND(($AB30+$E$2)>HD$5,HD$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HD$5,HD$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB30+$E$2)>HD$5,HD$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HD$5,HD$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":2546.1420773909972},{"$f":"IF(AND(($AB30+$E$2)>HE$5,HE$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HE$5,HE$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB30+$E$2)>HE$5,HE$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HE$5,HE$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":2584.334208551862},{"$f":"IF(AND(($AB30+$E$2)>HF$5,HF$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HF$5,HF$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB30+$E$2)>HF$5,HF$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HF$5,HF$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":2623.0992216801392},{"$f":"IF(AND(($AB30+$E$2)>HG$5,HG$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HG$5,HG$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB30+$E$2)>HG$5,HG$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HG$5,HG$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":2662.4457100053414},{"$f":"IF(AND(($AB30+$E$2)>HH$5,HH$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HH$5,HH$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB30+$E$2)>HH$5,HH$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HH$5,HH$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":2702.3823956554211},{"$f":"IF(AND(($AB30+$E$2)>HI$5,HI$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HI$5,HI$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB30+$E$2)>HI$5,HI$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HI$5,HI$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":2742.9181315902524},{"$f":"IF(AND(($AB30+$E$2)>HJ$5,HJ$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HJ$5,HJ$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB30+$E$2)>HJ$5,HJ$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HJ$5,HJ$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":2784.0619035641057},{"$f":"IF(AND(($AB30+$E$2)>HK$5,HK$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HK$5,HK$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB30+$E$2)>HK$5,HK$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HK$5,HK$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":2825.822832117567},{"$f":"IF(AND(($AB30+$E$2)>HL$5,HL$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HL$5,HL$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB30+$E$2)>HL$5,HL$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HL$5,HL$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HM$5,HM$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HM$5,HM$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB30+$E$2)>HM$5,HM$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HM$5,HM$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HN$5,HN$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HN$5,HN$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB30+$E$2)>HN$5,HN$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HN$5,HN$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HO$5,HO$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HO$5,HO$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB30+$E$2)>HO$5,HO$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HO$5,HO$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HP$5,HP$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HP$5,HP$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB30+$E$2)>HP$5,HP$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HP$5,HP$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HQ$5,HQ$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HQ$5,HQ$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB30+$E$2)>HQ$5,HQ$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HQ$5,HQ$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HR$5,HR$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HR$5,HR$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB30+$E$2)>HR$5,HR$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HR$5,HR$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HS$5,HS$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HS$5,HS$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB30+$E$2)>HS$5,HS$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HS$5,HS$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HT$5,HT$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HT$5,HT$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB30+$E$2)>HT$5,HT$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HT$5,HT$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HU$5,HU$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HU$5,HU$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB30+$E$2)>HU$5,HU$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HU$5,HU$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HV$5,HV$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HV$5,HV$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB30+$E$2)>HV$5,HV$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HV$5,HV$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HW$5,HW$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HW$5,HW$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB30+$E$2)>HW$5,HW$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HW$5,HW$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HX$5,HX$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HX$5,HX$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB30+$E$2)>HX$5,HX$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HX$5,HX$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HY$5,HY$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HY$5,HY$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB30+$E$2)>HY$5,HY$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HY$5,HY$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>HZ$5,HZ$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>HZ$5,HZ$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB30+$E$2)>HZ$5,HZ$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>HZ$5,HZ$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB30+$E$2)>IA$5,IA$5>=$E$2),$L30,IF(AND(($AA30+$E$2)>IA$5,IA$5>=$E$2),$K30,0))/Loss_ElectricEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB30+$E$2)>IA$5,IA$5>=$E$2),$Q30,IF(AND(($AA30+$E$2)>IA$5,IA$5>=$E$2),$P30,0))/Loss_GasEnergy\n *IF($C30=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,3819.5072247511475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB30+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S30,IF(AND(($AA30+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S30,IF(AND(($AA30+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S30,IF(AND(($AA30+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S30,IF(AND(($AA30+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S30,IF(AND(($AA30+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S30,IF(AND(($AA30+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S30,IF(AND(($AA30+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S30,IF(AND(($AA30+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S30,IF(AND(($AA30+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S30,IF(AND(($AA30+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S30,IF(AND(($AA30+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S30,IF(AND(($AA30+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S30,IF(AND(($AA30+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S30,IF(AND(($AA30+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S30,IF(AND(($AA30+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S30,IF(AND(($AA30+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S30,IF(AND(($AA30+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S30,IF(AND(($AA30+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S30,IF(AND(($AA30+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S30,IF(AND(($AA30+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S30,IF(AND(($AA30+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S30,IF(AND(($AA30+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S30,IF(AND(($AA30+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S30,IF(AND(($AA30+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S30,IF(AND(($AA30+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S30,IF(AND(($AA30+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S30,IF(AND(($AA30+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S30,IF(AND(($AA30+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S30,IF(AND(($AA30+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S30,IF(AND(($AA30+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S30,IF(AND(($AA30+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S30,IF(AND(($AA30+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S30,IF(AND(($AA30+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R30,0))","v":0},{"$f":"IF(AND(($AB30+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S30,IF(AND(($AA30+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R30,0))","v":0},null,{"$f":"IF(AND(($AB30+$E$2)>KU$5,KU$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>KU$5,KU$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>KV$5,KV$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>KV$5,KV$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>KW$5,KW$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>KW$5,KW$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>KX$5,KX$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>KX$5,KX$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>KY$5,KY$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>KY$5,KY$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>KZ$5,KZ$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>KZ$5,KZ$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LA$5,LA$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LA$5,LA$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LB$5,LB$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LB$5,LB$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LC$5,LC$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LC$5,LC$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LD$5,LD$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LD$5,LD$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LE$5,LE$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LE$5,LE$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LF$5,LF$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LF$5,LF$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LG$5,LG$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LG$5,LG$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LH$5,LH$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LH$5,LH$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LI$5,LI$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LI$5,LI$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LJ$5,LJ$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LJ$5,LJ$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LK$5,LK$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LK$5,LK$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LL$5,LL$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LL$5,LL$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LM$5,LM$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LM$5,LM$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LN$5,LN$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LN$5,LN$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LO$5,LO$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LO$5,LO$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LP$5,LP$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LP$5,LP$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LQ$5,LQ$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LQ$5,LQ$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LR$5,LR$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LR$5,LR$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LS$5,LS$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LS$5,LS$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LT$5,LT$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LT$5,LT$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LU$5,LU$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LU$5,LU$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LV$5,LV$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LV$5,LV$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LW$5,LW$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LW$5,LW$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LX$5,LX$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LX$5,LX$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LY$5,LY$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LY$5,LY$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>LZ$5,LZ$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>LZ$5,LZ$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>MA$5,MA$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>MA$5,MA$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB30+$E$2)>MB$5,MB$5>=$E$2),$S30,IF(AND(($AA30+$E$2)>MB$5,MB$5>=$E$2),$R30,0))*IF($C30=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,17391.327516000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,10.789334999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B15","v":"Residential_Residential HVAC_HVAC_Air Source Heat Pump, Early Retirement_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Air Source Heat Pump, Early Retirement"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":3},10571.288,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I31","v":1436.4147571223643},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I31","v":10571.288},5.8979999999999997,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I31","v":1.4787280553019448},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I31","v":5.8979999999999997},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I31","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I31","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I31","v":7440.4504171140379},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I31","v":6559.0256729406965},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":18},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":8},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B31,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I31","v":1475},0,null,null,0.93683160835268564,2.6102888632198025,1.1287664028360067,2.7116734104758704,0.34548098776698982,null,null,null,null,null,3850.1760732492089,4109.7845535115066,null,3850.1760732492089,0,null,3850.1760732492089,0,788.81065364895801,0,4109.7845535115066,null,9669.3934965415992,0,4109.7845535115066,null,3850.1760732492089,9669.3934965415992,null,{"$f":"IF(AND(($AB31+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L31,IF(AND(($AA31+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O31,IF(AND(($AA31+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q31,IF(AND(($AA31+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P31,0))*Loss_GasEnergy","v":549.22892224524776},{"$f":"IF(AND(($AB31+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L31,IF(AND(($AA31+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O31,IF(AND(($AA31+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q31,IF(AND(($AA31+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P31,0))*Loss_GasEnergy","v":557.46735607892651},{"$f":"IF(AND(($AB31+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L31,IF(AND(($AA31+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O31,IF(AND(($AA31+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q31,IF(AND(($AA31+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P31,0))*Loss_GasEnergy","v":565.82936642011032},{"$f":"IF(AND(($AB31+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L31,IF(AND(($AA31+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O31,IF(AND(($AA31+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q31,IF(AND(($AA31+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P31,0))*Loss_GasEnergy","v":574.31680691641179},{"$f":"IF(AND(($AB31+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L31,IF(AND(($AA31+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O31,IF(AND(($AA31+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q31,IF(AND(($AA31+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P31,0))*Loss_GasEnergy","v":582.93155902015792},{"$f":"IF(AND(($AB31+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L31,IF(AND(($AA31+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O31,IF(AND(($AA31+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q31,IF(AND(($AA31+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P31,0))*Loss_GasEnergy","v":591.67553240546022},{"$f":"IF(AND(($AB31+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L31,IF(AND(($AA31+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O31,IF(AND(($AA31+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q31,IF(AND(($AA31+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P31,0))*Loss_GasEnergy","v":600.550665391542},{"$f":"IF(AND(($AB31+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L31,IF(AND(($AA31+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O31,IF(AND(($AA31+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q31,IF(AND(($AA31+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P31,0))*Loss_GasEnergy","v":609.55892537241516},{"$f":"IF(AND(($AB31+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L31,IF(AND(($AA31+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O31,IF(AND(($AA31+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q31,IF(AND(($AA31+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P31,0))*Loss_GasEnergy","v":96.392144350434776},{"$f":"IF(AND(($AB31+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L31,IF(AND(($AA31+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O31,IF(AND(($AA31+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q31,IF(AND(($AA31+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P31,0))*Loss_GasEnergy","v":97.838026515691283},{"$f":"IF(AND(($AB31+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L31,IF(AND(($AA31+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O31,IF(AND(($AA31+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q31,IF(AND(($AA31+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P31,0))*Loss_GasEnergy","v":99.305596913426655},{"$f":"IF(AND(($AB31+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L31,IF(AND(($AA31+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O31,IF(AND(($AA31+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q31,IF(AND(($AA31+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P31,0))*Loss_GasEnergy","v":100.79518086712804},{"$f":"IF(AND(($AB31+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L31,IF(AND(($AA31+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O31,IF(AND(($AA31+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q31,IF(AND(($AA31+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P31,0))*Loss_GasEnergy","v":102.30710858013495},{"$f":"IF(AND(($AB31+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L31,IF(AND(($AA31+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O31,IF(AND(($AA31+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q31,IF(AND(($AA31+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P31,0))*Loss_GasEnergy","v":103.84171520883699},{"$f":"IF(AND(($AB31+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L31,IF(AND(($AA31+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O31,IF(AND(($AA31+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q31,IF(AND(($AA31+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P31,0))*Loss_GasEnergy","v":105.39934093696954},{"$f":"IF(AND(($AB31+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L31,IF(AND(($AA31+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O31,IF(AND(($AA31+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q31,IF(AND(($AA31+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P31,0))*Loss_GasEnergy","v":106.98033105102405},{"$f":"IF(AND(($AB31+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L31,IF(AND(($AA31+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O31,IF(AND(($AA31+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q31,IF(AND(($AA31+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P31,0))*Loss_GasEnergy","v":108.58503601678942},{"$f":"IF(AND(($AB31+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L31,IF(AND(($AA31+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O31,IF(AND(($AA31+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q31,IF(AND(($AA31+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P31,0))*Loss_GasEnergy","v":110.21381155704123},{"$f":"IF(AND(($AB31+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L31,IF(AND(($AA31+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O31,IF(AND(($AA31+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q31,IF(AND(($AA31+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L31,IF(AND(($AA31+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O31,IF(AND(($AA31+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q31,IF(AND(($AA31+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L31,IF(AND(($AA31+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O31,IF(AND(($AA31+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q31,IF(AND(($AA31+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L31,IF(AND(($AA31+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O31,IF(AND(($AA31+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q31,IF(AND(($AA31+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L31,IF(AND(($AA31+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O31,IF(AND(($AA31+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q31,IF(AND(($AA31+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L31,IF(AND(($AA31+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O31,IF(AND(($AA31+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q31,IF(AND(($AA31+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L31,IF(AND(($AA31+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O31,IF(AND(($AA31+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q31,IF(AND(($AA31+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L31,IF(AND(($AA31+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O31,IF(AND(($AA31+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q31,IF(AND(($AA31+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L31,IF(AND(($AA31+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O31,IF(AND(($AA31+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q31,IF(AND(($AA31+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L31,IF(AND(($AA31+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O31,IF(AND(($AA31+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q31,IF(AND(($AA31+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L31,IF(AND(($AA31+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O31,IF(AND(($AA31+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q31,IF(AND(($AA31+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L31,IF(AND(($AA31+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O31,IF(AND(($AA31+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q31,IF(AND(($AA31+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L31,IF(AND(($AA31+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O31,IF(AND(($AA31+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q31,IF(AND(($AA31+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L31,IF(AND(($AA31+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O31,IF(AND(($AA31+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q31,IF(AND(($AA31+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L31,IF(AND(($AA31+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O31,IF(AND(($AA31+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q31,IF(AND(($AA31+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P31,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB31+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L31,IF(AND(($AA31+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K31,0))*Loss_ElectricEnergy+IF(AND(($AB31+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O31,IF(AND(($AA31+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N31,0))*Loss_ElectricDemand+IF(AND(($AB31+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q31,IF(AND(($AA31+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P31,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB31+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L31,IF(AND(($AA31+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K31,0))","v":120.51268320000001},{"$f":"IF(AND(($AB31+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L31,IF(AND(($AA31+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K31,0))","v":120.51268320000001},{"$f":"IF(AND(($AB31+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L31,IF(AND(($AA31+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K31,0))","v":120.51268320000001},{"$f":"IF(AND(($AB31+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L31,IF(AND(($AA31+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K31,0))","v":120.51268320000001},{"$f":"IF(AND(($AB31+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L31,IF(AND(($AA31+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K31,0))","v":120.51268320000001},{"$f":"IF(AND(($AB31+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L31,IF(AND(($AA31+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K31,0))","v":120.51268320000001},{"$f":"IF(AND(($AB31+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L31,IF(AND(($AA31+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K31,0))","v":120.51268320000001},{"$f":"IF(AND(($AB31+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L31,IF(AND(($AA31+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K31,0))","v":120.51268320000001},{"$f":"IF(AND(($AB31+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L31,IF(AND(($AA31+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K31,0))","v":16.375128231194953},{"$f":"IF(AND(($AB31+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L31,IF(AND(($AA31+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K31,0))","v":16.375128231194953},{"$f":"IF(AND(($AB31+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L31,IF(AND(($AA31+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K31,0))","v":16.375128231194953},{"$f":"IF(AND(($AB31+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L31,IF(AND(($AA31+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K31,0))","v":16.375128231194953},{"$f":"IF(AND(($AB31+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L31,IF(AND(($AA31+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K31,0))","v":16.375128231194953},{"$f":"IF(AND(($AB31+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L31,IF(AND(($AA31+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K31,0))","v":16.375128231194953},{"$f":"IF(AND(($AB31+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L31,IF(AND(($AA31+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K31,0))","v":16.375128231194953},{"$f":"IF(AND(($AB31+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L31,IF(AND(($AA31+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K31,0))","v":16.375128231194953},{"$f":"IF(AND(($AB31+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L31,IF(AND(($AA31+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K31,0))","v":16.375128231194953},{"$f":"IF(AND(($AB31+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L31,IF(AND(($AA31+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K31,0))","v":16.375128231194953},{"$f":"IF(AND(($AB31+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L31,IF(AND(($AA31+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L31,IF(AND(($AA31+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L31,IF(AND(($AA31+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L31,IF(AND(($AA31+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L31,IF(AND(($AA31+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L31,IF(AND(($AA31+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L31,IF(AND(($AA31+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L31,IF(AND(($AA31+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L31,IF(AND(($AA31+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L31,IF(AND(($AA31+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L31,IF(AND(($AA31+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L31,IF(AND(($AA31+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L31,IF(AND(($AA31+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L31,IF(AND(($AA31+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L31,IF(AND(($AA31+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L31,IF(AND(($AA31+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K31,0))","v":0},null,{"$f":"IF(AND(($AB31+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U31,IF(AND(($AA31+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W31,IF(AND(($AA31+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U31,IF(AND(($AA31+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W31,IF(AND(($AA31+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U31,IF(AND(($AA31+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T31,0))\n+IF(AND(($AB31+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W31,IF(AND(($AA31+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U31,IF(AND(($AA31+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W31,IF(AND(($AA31+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U31,IF(AND(($AA31+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W31,IF(AND(($AA31+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U31,IF(AND(($AA31+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W31,IF(AND(($AA31+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U31,IF(AND(($AA31+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W31,IF(AND(($AA31+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U31,IF(AND(($AA31+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W31,IF(AND(($AA31+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U31,IF(AND(($AA31+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W31,IF(AND(($AA31+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U31,IF(AND(($AA31+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W31,IF(AND(($AA31+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U31,IF(AND(($AA31+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W31,IF(AND(($AA31+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U31,IF(AND(($AA31+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W31,IF(AND(($AA31+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U31,IF(AND(($AA31+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W31,IF(AND(($AA31+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U31,IF(AND(($AA31+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W31,IF(AND(($AA31+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U31,IF(AND(($AA31+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W31,IF(AND(($AA31+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U31,IF(AND(($AA31+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W31,IF(AND(($AA31+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U31,IF(AND(($AA31+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T31,0))\n+IF(AND(($AB31+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W31,IF(AND(($AA31+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U31,IF(AND(($AA31+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T31,0))\n+IF(AND(($AB31+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W31,IF(AND(($AA31+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U31,IF(AND(($AA31+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T31,0))\n+IF(AND(($AB31+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W31,IF(AND(($AA31+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U31,IF(AND(($AA31+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W31,IF(AND(($AA31+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U31,IF(AND(($AA31+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W31,IF(AND(($AA31+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U31,IF(AND(($AA31+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W31,IF(AND(($AA31+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U31,IF(AND(($AA31+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W31,IF(AND(($AA31+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U31,IF(AND(($AA31+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W31,IF(AND(($AA31+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U31,IF(AND(($AA31+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T31,0))\n+IF(AND(($AB31+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W31,IF(AND(($AA31+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U31,IF(AND(($AA31+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T31,0))\n+IF(AND(($AB31+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W31,IF(AND(($AA31+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U31,IF(AND(($AA31+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T31,0))\n+IF(AND(($AB31+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W31,IF(AND(($AA31+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U31,IF(AND(($AA31+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T31,0))\n+IF(AND(($AB31+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W31,IF(AND(($AA31+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U31,IF(AND(($AA31+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T31,0))\n+IF(AND(($AB31+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W31,IF(AND(($AA31+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U31,IF(AND(($AA31+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T31,0))\n+IF(AND(($AB31+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W31,IF(AND(($AA31+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U31,IF(AND(($AA31+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T31,0))\n+IF(AND(($AB31+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W31,IF(AND(($AA31+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U31,IF(AND(($AA31+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T31,0))\n+IF(AND(($AB31+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W31,IF(AND(($AA31+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U31,IF(AND(($AA31+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T31,0))\n+IF(AND(($AB31+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W31,IF(AND(($AA31+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U31,IF(AND(($AA31+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T31,0))\n+IF(AND(($AB31+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W31,IF(AND(($AA31+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V31,0))","v":0},null,{"$f":"IF(AND(($AB31+$E$2)>GT$5,GT$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>GT$5,GT$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB31+$E$2)>GT$5,GT$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>GT$5,GT$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>GU$5,GU$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>GU$5,GU$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB31+$E$2)>GU$5,GU$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>GU$5,GU$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>GV$5,GV$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>GV$5,GV$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB31+$E$2)>GV$5,GV$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>GV$5,GV$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>GW$5,GW$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>GW$5,GW$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB31+$E$2)>GW$5,GW$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>GW$5,GW$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>GX$5,GX$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>GX$5,GX$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB31+$E$2)>GX$5,GX$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>GX$5,GX$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>GY$5,GY$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>GY$5,GY$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB31+$E$2)>GY$5,GY$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>GY$5,GY$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>GZ$5,GZ$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>GZ$5,GZ$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB31+$E$2)>GZ$5,GZ$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>GZ$5,GZ$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HA$5,HA$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HA$5,HA$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB31+$E$2)>HA$5,HA$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HA$5,HA$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HB$5,HB$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HB$5,HB$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB31+$E$2)>HB$5,HB$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HB$5,HB$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HC$5,HC$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HC$5,HC$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB31+$E$2)>HC$5,HC$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HC$5,HC$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HD$5,HD$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HD$5,HD$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB31+$E$2)>HD$5,HD$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HD$5,HD$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HE$5,HE$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HE$5,HE$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB31+$E$2)>HE$5,HE$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HE$5,HE$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HF$5,HF$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HF$5,HF$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB31+$E$2)>HF$5,HF$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HF$5,HF$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HG$5,HG$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HG$5,HG$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB31+$E$2)>HG$5,HG$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HG$5,HG$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HH$5,HH$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HH$5,HH$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB31+$E$2)>HH$5,HH$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HH$5,HH$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HI$5,HI$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HI$5,HI$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB31+$E$2)>HI$5,HI$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HI$5,HI$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HJ$5,HJ$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HJ$5,HJ$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB31+$E$2)>HJ$5,HJ$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HJ$5,HJ$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HK$5,HK$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HK$5,HK$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB31+$E$2)>HK$5,HK$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HK$5,HK$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HL$5,HL$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HL$5,HL$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB31+$E$2)>HL$5,HL$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HL$5,HL$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HM$5,HM$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HM$5,HM$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB31+$E$2)>HM$5,HM$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HM$5,HM$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HN$5,HN$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HN$5,HN$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB31+$E$2)>HN$5,HN$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HN$5,HN$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HO$5,HO$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HO$5,HO$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB31+$E$2)>HO$5,HO$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HO$5,HO$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HP$5,HP$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HP$5,HP$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB31+$E$2)>HP$5,HP$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HP$5,HP$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HQ$5,HQ$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HQ$5,HQ$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB31+$E$2)>HQ$5,HQ$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HQ$5,HQ$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HR$5,HR$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HR$5,HR$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB31+$E$2)>HR$5,HR$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HR$5,HR$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HS$5,HS$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HS$5,HS$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB31+$E$2)>HS$5,HS$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HS$5,HS$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HT$5,HT$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HT$5,HT$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB31+$E$2)>HT$5,HT$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HT$5,HT$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HU$5,HU$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HU$5,HU$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB31+$E$2)>HU$5,HU$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HU$5,HU$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HV$5,HV$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HV$5,HV$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB31+$E$2)>HV$5,HV$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HV$5,HV$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HW$5,HW$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HW$5,HW$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB31+$E$2)>HW$5,HW$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HW$5,HW$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HX$5,HX$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HX$5,HX$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB31+$E$2)>HX$5,HX$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HX$5,HX$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HY$5,HY$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HY$5,HY$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB31+$E$2)>HY$5,HY$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HY$5,HY$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HZ$5,HZ$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>HZ$5,HZ$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB31+$E$2)>HZ$5,HZ$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>HZ$5,HZ$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB31+$E$2)>IA$5,IA$5>=$E$2),$U31,IF(AND(($AA31+$E$2)>IA$5,IA$5>=$E$2),$T31,0))/Loss_Propane\n *IF($C31=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB31+$E$2)>IA$5,IA$5>=$E$2),$W31,IF(AND(($AA31+$E$2)>IA$5,IA$5>=$E$2),$V31,0))/Loss_OilEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB31+$E$2)>GT$5,GT$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>GT$5,GT$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB31+$E$2)>GT$5,GT$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>GT$5,GT$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":1396.2528228055326},{"$f":"IF(AND(($AB31+$E$2)>GU$5,GU$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>GU$5,GU$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB31+$E$2)>GU$5,GU$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>GU$5,GU$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":1417.1966151476154},{"$f":"IF(AND(($AB31+$E$2)>GV$5,GV$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>GV$5,GV$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB31+$E$2)>GV$5,GV$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>GV$5,GV$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":1438.4545643748293},{"$f":"IF(AND(($AB31+$E$2)>GW$5,GW$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>GW$5,GW$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB31+$E$2)>GW$5,GW$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>GW$5,GW$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":1460.0313828404517},{"$f":"IF(AND(($AB31+$E$2)>GX$5,GX$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>GX$5,GX$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB31+$E$2)>GX$5,GX$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>GX$5,GX$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":1481.9318535830582},{"$f":"IF(AND(($AB31+$E$2)>GY$5,GY$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>GY$5,GY$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB31+$E$2)>GY$5,GY$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>GY$5,GY$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":1504.1608313868039},{"$f":"IF(AND(($AB31+$E$2)>GZ$5,GZ$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>GZ$5,GZ$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB31+$E$2)>GZ$5,GZ$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>GZ$5,GZ$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":1526.7232438576057},{"$f":"IF(AND(($AB31+$E$2)>HA$5,HA$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HA$5,HA$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB31+$E$2)>HA$5,HA$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HA$5,HA$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":1549.6240925154696},{"$f":"IF(AND(($AB31+$E$2)>HB$5,HB$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HB$5,HB$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB31+$E$2)>HB$5,HB$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HB$5,HB$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":213.71960145242431},{"$f":"IF(AND(($AB31+$E$2)>HC$5,HC$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HC$5,HC$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB31+$E$2)>HC$5,HC$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HC$5,HC$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":216.92539547421066},{"$f":"IF(AND(($AB31+$E$2)>HD$5,HD$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HD$5,HD$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB31+$E$2)>HD$5,HD$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HD$5,HD$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":220.17927640632379},{"$f":"IF(AND(($AB31+$E$2)>HE$5,HE$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HE$5,HE$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB31+$E$2)>HE$5,HE$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HE$5,HE$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":223.48196555241861},{"$f":"IF(AND(($AB31+$E$2)>HF$5,HF$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HF$5,HF$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB31+$E$2)>HF$5,HF$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HF$5,HF$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":226.83419503570485},{"$f":"IF(AND(($AB31+$E$2)>HG$5,HG$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HG$5,HG$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB31+$E$2)>HG$5,HG$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HG$5,HG$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":230.23670796124043},{"$f":"IF(AND(($AB31+$E$2)>HH$5,HH$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HH$5,HH$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB31+$E$2)>HH$5,HH$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HH$5,HH$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":233.69025858065902},{"$f":"IF(AND(($AB31+$E$2)>HI$5,HI$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HI$5,HI$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB31+$E$2)>HI$5,HI$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HI$5,HI$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":237.19561245936885},{"$f":"IF(AND(($AB31+$E$2)>HJ$5,HJ$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HJ$5,HJ$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB31+$E$2)>HJ$5,HJ$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HJ$5,HJ$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":240.75354664625937},{"$f":"IF(AND(($AB31+$E$2)>HK$5,HK$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HK$5,HK$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB31+$E$2)>HK$5,HK$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HK$5,HK$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":244.36484984595324},{"$f":"IF(AND(($AB31+$E$2)>HL$5,HL$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HL$5,HL$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB31+$E$2)>HL$5,HL$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HL$5,HL$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HM$5,HM$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HM$5,HM$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB31+$E$2)>HM$5,HM$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HM$5,HM$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HN$5,HN$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HN$5,HN$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB31+$E$2)>HN$5,HN$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HN$5,HN$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HO$5,HO$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HO$5,HO$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB31+$E$2)>HO$5,HO$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HO$5,HO$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HP$5,HP$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HP$5,HP$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB31+$E$2)>HP$5,HP$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HP$5,HP$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HQ$5,HQ$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HQ$5,HQ$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB31+$E$2)>HQ$5,HQ$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HQ$5,HQ$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HR$5,HR$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HR$5,HR$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB31+$E$2)>HR$5,HR$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HR$5,HR$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HS$5,HS$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HS$5,HS$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB31+$E$2)>HS$5,HS$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HS$5,HS$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HT$5,HT$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HT$5,HT$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB31+$E$2)>HT$5,HT$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HT$5,HT$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HU$5,HU$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HU$5,HU$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB31+$E$2)>HU$5,HU$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HU$5,HU$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HV$5,HV$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HV$5,HV$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB31+$E$2)>HV$5,HV$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HV$5,HV$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HW$5,HW$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HW$5,HW$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB31+$E$2)>HW$5,HW$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HW$5,HW$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HX$5,HX$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HX$5,HX$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB31+$E$2)>HX$5,HX$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HX$5,HX$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HY$5,HY$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HY$5,HY$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB31+$E$2)>HY$5,HY$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HY$5,HY$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>HZ$5,HZ$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>HZ$5,HZ$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB31+$E$2)>HZ$5,HZ$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>HZ$5,HZ$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB31+$E$2)>IA$5,IA$5>=$E$2),$L31,IF(AND(($AA31+$E$2)>IA$5,IA$5>=$E$2),$K31,0))/Loss_ElectricEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB31+$E$2)>IA$5,IA$5>=$E$2),$Q31,IF(AND(($AA31+$E$2)>IA$5,IA$5>=$E$2),$P31,0))/Loss_GasEnergy\n *IF($C31=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,7440.4504171140379,0,0,0,0,{"$f":"IF($E$2=IH$5,$Y31,IF($AB31+$E$2=IH$5,-$Z31,0))","v":0},0,0,-6559.0256729406965,0,0,0,0,0,0,{"$f":"IF($E$2=IR$5,$Y31,IF($AB31+$E$2=IR$5,-$Z31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$2=JH$5,$Y31,IF($AB31+$E$2=JH$5,-$Z31,0))","v":0},0,0,null,{"$f":"IF(AND(($AB31+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S31,IF(AND(($AA31+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S31,IF(AND(($AA31+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S31,IF(AND(($AA31+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S31,IF(AND(($AA31+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S31,IF(AND(($AA31+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S31,IF(AND(($AA31+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S31,IF(AND(($AA31+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S31,IF(AND(($AA31+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S31,IF(AND(($AA31+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S31,IF(AND(($AA31+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S31,IF(AND(($AA31+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S31,IF(AND(($AA31+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S31,IF(AND(($AA31+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S31,IF(AND(($AA31+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S31,IF(AND(($AA31+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S31,IF(AND(($AA31+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S31,IF(AND(($AA31+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S31,IF(AND(($AA31+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S31,IF(AND(($AA31+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S31,IF(AND(($AA31+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S31,IF(AND(($AA31+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S31,IF(AND(($AA31+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S31,IF(AND(($AA31+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S31,IF(AND(($AA31+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S31,IF(AND(($AA31+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S31,IF(AND(($AA31+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S31,IF(AND(($AA31+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S31,IF(AND(($AA31+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S31,IF(AND(($AA31+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S31,IF(AND(($AA31+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S31,IF(AND(($AA31+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S31,IF(AND(($AA31+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S31,IF(AND(($AA31+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R31,0))","v":0},{"$f":"IF(AND(($AB31+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S31,IF(AND(($AA31+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R31,0))","v":0},null,{"$f":"IF(AND(($AB31+$E$2)>KU$5,KU$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>KU$5,KU$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>KV$5,KV$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>KV$5,KV$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>KW$5,KW$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>KW$5,KW$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>KX$5,KX$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>KX$5,KX$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>KY$5,KY$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>KY$5,KY$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>KZ$5,KZ$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>KZ$5,KZ$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LA$5,LA$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LA$5,LA$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LB$5,LB$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LB$5,LB$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LC$5,LC$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LC$5,LC$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LD$5,LD$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LD$5,LD$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LE$5,LE$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LE$5,LE$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LF$5,LF$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LF$5,LF$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LG$5,LG$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LG$5,LG$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LH$5,LH$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LH$5,LH$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LI$5,LI$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LI$5,LI$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LJ$5,LJ$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LJ$5,LJ$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LK$5,LK$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LK$5,LK$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LL$5,LL$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LL$5,LL$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LM$5,LM$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LM$5,LM$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LN$5,LN$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LN$5,LN$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LO$5,LO$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LO$5,LO$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LP$5,LP$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LP$5,LP$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LQ$5,LQ$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LQ$5,LQ$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LR$5,LR$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LR$5,LR$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LS$5,LS$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LS$5,LS$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LT$5,LT$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LT$5,LT$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LU$5,LU$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LU$5,LU$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LV$5,LV$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LV$5,LV$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LW$5,LW$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LW$5,LW$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LX$5,LX$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LX$5,LX$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LY$5,LY$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LY$5,LY$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>LZ$5,LZ$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>LZ$5,LZ$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>MA$5,MA$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>MA$5,MA$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB31+$E$2)>MB$5,MB$5>=$E$2),$S31,IF(AND(($AA31+$E$2)>MB$5,MB$5>=$E$2),$R31,0))*IF($C31=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,11068.138536,11068.138536,11068.138536,11068.138536,11068.138536,11068.138536,11068.138536,11068.138536,1503.9262507071153,1503.9262507071153,1503.9262507071153,1503.9262507071153,1503.9262507071153,1503.9262507071153,1503.9262507071153,1503.9262507071153,1503.9262507071153,1503.9262507071153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6.1752059999999993,6.1752059999999993,6.1752059999999993,6.1752059999999993,6.1752059999999993,6.1752059999999993,6.1752059999999993,6.1752059999999993,1.5482282739011362,1.5482282739011362,1.5482282739011362,1.5482282739011362,1.5482282739011362,1.5482282739011362,1.5482282739011362,1.5482282739011362,1.5482282739011362,1.5482282739011362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B16","v":"Residential_Residential HVAC_HVAC_Air Source Heat Pump, Replace Furnace_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Air Source Heat Pump, Replace Furnace"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":4},64080.207974000004,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I32","v":64080.207974000004},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I32","v":0},0.22800000000000001,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I32","v":0.22800000000000001},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I32","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I32","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I32","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I32","v":18216},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I32","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":18},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B32,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I32","v":6000},0,null,null,1.6047397406788944,4.8719898527011232,1.9910176046315298,5.258442619805459,0.30517395675951359,null,null,null,null,null,29231.93911620674,18216,null,29231.93911620674,0,null,29231.93911620674,0,7036.4375697612031,0,18216,null,89787.790762376244,0,18216,null,29231.93911620674,89787.790762376244,null,{"$f":"IF(AND(($AB32+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L32,IF(AND(($AA32+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O32,IF(AND(($AA32+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q32,IF(AND(($AA32+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P32,0))*Loss_GasEnergy","v":2755.4999763337892},{"$f":"IF(AND(($AB32+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L32,IF(AND(($AA32+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O32,IF(AND(($AA32+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q32,IF(AND(($AA32+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P32,0))*Loss_GasEnergy","v":2796.8324759787956},{"$f":"IF(AND(($AB32+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L32,IF(AND(($AA32+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O32,IF(AND(($AA32+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q32,IF(AND(($AA32+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P32,0))*Loss_GasEnergy","v":2838.7849631184772},{"$f":"IF(AND(($AB32+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L32,IF(AND(($AA32+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O32,IF(AND(($AA32+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q32,IF(AND(($AA32+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P32,0))*Loss_GasEnergy","v":2881.3667375652535},{"$f":"IF(AND(($AB32+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L32,IF(AND(($AA32+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O32,IF(AND(($AA32+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q32,IF(AND(($AA32+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P32,0))*Loss_GasEnergy","v":2924.5872386287324},{"$f":"IF(AND(($AB32+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L32,IF(AND(($AA32+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O32,IF(AND(($AA32+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q32,IF(AND(($AA32+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P32,0))*Loss_GasEnergy","v":2968.4560472081625},{"$f":"IF(AND(($AB32+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L32,IF(AND(($AA32+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O32,IF(AND(($AA32+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q32,IF(AND(($AA32+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P32,0))*Loss_GasEnergy","v":3012.9828879162851},{"$f":"IF(AND(($AB32+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L32,IF(AND(($AA32+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O32,IF(AND(($AA32+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q32,IF(AND(($AA32+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P32,0))*Loss_GasEnergy","v":3058.1776312350289},{"$f":"IF(AND(($AB32+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L32,IF(AND(($AA32+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O32,IF(AND(($AA32+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q32,IF(AND(($AA32+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P32,0))*Loss_GasEnergy","v":3104.0502957035542},{"$f":"IF(AND(($AB32+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L32,IF(AND(($AA32+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O32,IF(AND(($AA32+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q32,IF(AND(($AA32+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P32,0))*Loss_GasEnergy","v":3150.6110501391067},{"$f":"IF(AND(($AB32+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L32,IF(AND(($AA32+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O32,IF(AND(($AA32+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q32,IF(AND(($AA32+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P32,0))*Loss_GasEnergy","v":3197.8702158911933},{"$f":"IF(AND(($AB32+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L32,IF(AND(($AA32+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O32,IF(AND(($AA32+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q32,IF(AND(($AA32+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P32,0))*Loss_GasEnergy","v":3245.838269129561},{"$f":"IF(AND(($AB32+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L32,IF(AND(($AA32+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O32,IF(AND(($AA32+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q32,IF(AND(($AA32+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P32,0))*Loss_GasEnergy","v":3294.5258431665038},{"$f":"IF(AND(($AB32+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L32,IF(AND(($AA32+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O32,IF(AND(($AA32+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q32,IF(AND(($AA32+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P32,0))*Loss_GasEnergy","v":3343.9437308140014},{"$f":"IF(AND(($AB32+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L32,IF(AND(($AA32+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O32,IF(AND(($AA32+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q32,IF(AND(($AA32+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P32,0))*Loss_GasEnergy","v":3394.1028867762116},{"$f":"IF(AND(($AB32+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L32,IF(AND(($AA32+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O32,IF(AND(($AA32+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q32,IF(AND(($AA32+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P32,0))*Loss_GasEnergy","v":3445.0144300778547},{"$f":"IF(AND(($AB32+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L32,IF(AND(($AA32+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O32,IF(AND(($AA32+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q32,IF(AND(($AA32+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P32,0))*Loss_GasEnergy","v":3496.6896465290215},{"$f":"IF(AND(($AB32+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L32,IF(AND(($AA32+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O32,IF(AND(($AA32+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q32,IF(AND(($AA32+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P32,0))*Loss_GasEnergy","v":3549.1399912269567},{"$f":"IF(AND(($AB32+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L32,IF(AND(($AA32+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O32,IF(AND(($AA32+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q32,IF(AND(($AA32+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L32,IF(AND(($AA32+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O32,IF(AND(($AA32+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q32,IF(AND(($AA32+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L32,IF(AND(($AA32+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O32,IF(AND(($AA32+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q32,IF(AND(($AA32+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L32,IF(AND(($AA32+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O32,IF(AND(($AA32+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q32,IF(AND(($AA32+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L32,IF(AND(($AA32+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O32,IF(AND(($AA32+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q32,IF(AND(($AA32+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L32,IF(AND(($AA32+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O32,IF(AND(($AA32+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q32,IF(AND(($AA32+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L32,IF(AND(($AA32+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O32,IF(AND(($AA32+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q32,IF(AND(($AA32+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L32,IF(AND(($AA32+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O32,IF(AND(($AA32+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q32,IF(AND(($AA32+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L32,IF(AND(($AA32+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O32,IF(AND(($AA32+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q32,IF(AND(($AA32+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L32,IF(AND(($AA32+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O32,IF(AND(($AA32+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q32,IF(AND(($AA32+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L32,IF(AND(($AA32+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O32,IF(AND(($AA32+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q32,IF(AND(($AA32+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L32,IF(AND(($AA32+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O32,IF(AND(($AA32+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q32,IF(AND(($AA32+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L32,IF(AND(($AA32+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O32,IF(AND(($AA32+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q32,IF(AND(($AA32+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L32,IF(AND(($AA32+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O32,IF(AND(($AA32+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q32,IF(AND(($AA32+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L32,IF(AND(($AA32+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O32,IF(AND(($AA32+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q32,IF(AND(($AA32+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P32,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB32+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L32,IF(AND(($AA32+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K32,0))*Loss_ElectricEnergy+IF(AND(($AB32+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O32,IF(AND(($AA32+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N32,0))*Loss_ElectricDemand+IF(AND(($AB32+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q32,IF(AND(($AA32+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P32,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB32+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L32,IF(AND(($AA32+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L32,IF(AND(($AA32+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L32,IF(AND(($AA32+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L32,IF(AND(($AA32+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L32,IF(AND(($AA32+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L32,IF(AND(($AA32+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L32,IF(AND(($AA32+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L32,IF(AND(($AA32+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L32,IF(AND(($AA32+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L32,IF(AND(($AA32+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L32,IF(AND(($AA32+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L32,IF(AND(($AA32+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L32,IF(AND(($AA32+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L32,IF(AND(($AA32+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L32,IF(AND(($AA32+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L32,IF(AND(($AA32+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L32,IF(AND(($AA32+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L32,IF(AND(($AA32+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K32,0))","v":730.51437090360002},{"$f":"IF(AND(($AB32+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L32,IF(AND(($AA32+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L32,IF(AND(($AA32+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L32,IF(AND(($AA32+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L32,IF(AND(($AA32+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L32,IF(AND(($AA32+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L32,IF(AND(($AA32+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L32,IF(AND(($AA32+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L32,IF(AND(($AA32+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L32,IF(AND(($AA32+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L32,IF(AND(($AA32+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L32,IF(AND(($AA32+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L32,IF(AND(($AA32+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L32,IF(AND(($AA32+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L32,IF(AND(($AA32+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L32,IF(AND(($AA32+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L32,IF(AND(($AA32+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K32,0))","v":0},null,{"$f":"IF(AND(($AB32+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U32,IF(AND(($AA32+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W32,IF(AND(($AA32+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U32,IF(AND(($AA32+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W32,IF(AND(($AA32+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U32,IF(AND(($AA32+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T32,0))\n+IF(AND(($AB32+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W32,IF(AND(($AA32+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U32,IF(AND(($AA32+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W32,IF(AND(($AA32+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U32,IF(AND(($AA32+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W32,IF(AND(($AA32+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U32,IF(AND(($AA32+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W32,IF(AND(($AA32+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U32,IF(AND(($AA32+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W32,IF(AND(($AA32+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U32,IF(AND(($AA32+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W32,IF(AND(($AA32+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U32,IF(AND(($AA32+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W32,IF(AND(($AA32+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U32,IF(AND(($AA32+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W32,IF(AND(($AA32+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U32,IF(AND(($AA32+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W32,IF(AND(($AA32+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U32,IF(AND(($AA32+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W32,IF(AND(($AA32+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U32,IF(AND(($AA32+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W32,IF(AND(($AA32+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U32,IF(AND(($AA32+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W32,IF(AND(($AA32+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U32,IF(AND(($AA32+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W32,IF(AND(($AA32+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U32,IF(AND(($AA32+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W32,IF(AND(($AA32+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U32,IF(AND(($AA32+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T32,0))\n+IF(AND(($AB32+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W32,IF(AND(($AA32+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U32,IF(AND(($AA32+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T32,0))\n+IF(AND(($AB32+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W32,IF(AND(($AA32+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U32,IF(AND(($AA32+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T32,0))\n+IF(AND(($AB32+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W32,IF(AND(($AA32+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U32,IF(AND(($AA32+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W32,IF(AND(($AA32+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U32,IF(AND(($AA32+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W32,IF(AND(($AA32+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U32,IF(AND(($AA32+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W32,IF(AND(($AA32+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U32,IF(AND(($AA32+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W32,IF(AND(($AA32+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U32,IF(AND(($AA32+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W32,IF(AND(($AA32+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U32,IF(AND(($AA32+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T32,0))\n+IF(AND(($AB32+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W32,IF(AND(($AA32+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U32,IF(AND(($AA32+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T32,0))\n+IF(AND(($AB32+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W32,IF(AND(($AA32+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U32,IF(AND(($AA32+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T32,0))\n+IF(AND(($AB32+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W32,IF(AND(($AA32+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U32,IF(AND(($AA32+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T32,0))\n+IF(AND(($AB32+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W32,IF(AND(($AA32+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U32,IF(AND(($AA32+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T32,0))\n+IF(AND(($AB32+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W32,IF(AND(($AA32+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U32,IF(AND(($AA32+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T32,0))\n+IF(AND(($AB32+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W32,IF(AND(($AA32+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U32,IF(AND(($AA32+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T32,0))\n+IF(AND(($AB32+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W32,IF(AND(($AA32+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U32,IF(AND(($AA32+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T32,0))\n+IF(AND(($AB32+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W32,IF(AND(($AA32+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U32,IF(AND(($AA32+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T32,0))\n+IF(AND(($AB32+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W32,IF(AND(($AA32+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U32,IF(AND(($AA32+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T32,0))\n+IF(AND(($AB32+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W32,IF(AND(($AA32+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V32,0))","v":0},null,{"$f":"IF(AND(($AB32+$E$2)>GT$5,GT$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>GT$5,GT$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB32+$E$2)>GT$5,GT$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>GT$5,GT$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>GU$5,GU$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>GU$5,GU$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB32+$E$2)>GU$5,GU$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>GU$5,GU$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>GV$5,GV$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>GV$5,GV$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB32+$E$2)>GV$5,GV$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>GV$5,GV$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>GW$5,GW$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>GW$5,GW$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB32+$E$2)>GW$5,GW$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>GW$5,GW$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>GX$5,GX$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>GX$5,GX$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB32+$E$2)>GX$5,GX$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>GX$5,GX$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>GY$5,GY$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>GY$5,GY$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB32+$E$2)>GY$5,GY$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>GY$5,GY$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>GZ$5,GZ$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>GZ$5,GZ$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB32+$E$2)>GZ$5,GZ$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>GZ$5,GZ$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HA$5,HA$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HA$5,HA$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB32+$E$2)>HA$5,HA$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HA$5,HA$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HB$5,HB$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HB$5,HB$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB32+$E$2)>HB$5,HB$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HB$5,HB$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HC$5,HC$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HC$5,HC$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB32+$E$2)>HC$5,HC$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HC$5,HC$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HD$5,HD$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HD$5,HD$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB32+$E$2)>HD$5,HD$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HD$5,HD$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HE$5,HE$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HE$5,HE$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB32+$E$2)>HE$5,HE$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HE$5,HE$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HF$5,HF$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HF$5,HF$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB32+$E$2)>HF$5,HF$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HF$5,HF$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HG$5,HG$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HG$5,HG$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB32+$E$2)>HG$5,HG$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HG$5,HG$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HH$5,HH$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HH$5,HH$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB32+$E$2)>HH$5,HH$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HH$5,HH$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HI$5,HI$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HI$5,HI$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB32+$E$2)>HI$5,HI$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HI$5,HI$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HJ$5,HJ$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HJ$5,HJ$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB32+$E$2)>HJ$5,HJ$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HJ$5,HJ$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HK$5,HK$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HK$5,HK$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB32+$E$2)>HK$5,HK$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HK$5,HK$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HL$5,HL$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HL$5,HL$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB32+$E$2)>HL$5,HL$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HL$5,HL$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HM$5,HM$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HM$5,HM$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB32+$E$2)>HM$5,HM$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HM$5,HM$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HN$5,HN$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HN$5,HN$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB32+$E$2)>HN$5,HN$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HN$5,HN$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HO$5,HO$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HO$5,HO$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB32+$E$2)>HO$5,HO$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HO$5,HO$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HP$5,HP$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HP$5,HP$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB32+$E$2)>HP$5,HP$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HP$5,HP$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HQ$5,HQ$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HQ$5,HQ$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB32+$E$2)>HQ$5,HQ$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HQ$5,HQ$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HR$5,HR$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HR$5,HR$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB32+$E$2)>HR$5,HR$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HR$5,HR$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HS$5,HS$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HS$5,HS$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB32+$E$2)>HS$5,HS$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HS$5,HS$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HT$5,HT$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HT$5,HT$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB32+$E$2)>HT$5,HT$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HT$5,HT$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HU$5,HU$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HU$5,HU$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB32+$E$2)>HU$5,HU$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HU$5,HU$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HV$5,HV$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HV$5,HV$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB32+$E$2)>HV$5,HV$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HV$5,HV$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HW$5,HW$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HW$5,HW$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB32+$E$2)>HW$5,HW$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HW$5,HW$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HX$5,HX$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HX$5,HX$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB32+$E$2)>HX$5,HX$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HX$5,HX$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HY$5,HY$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HY$5,HY$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB32+$E$2)>HY$5,HY$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HY$5,HY$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HZ$5,HZ$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>HZ$5,HZ$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB32+$E$2)>HZ$5,HZ$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>HZ$5,HZ$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB32+$E$2)>IA$5,IA$5>=$E$2),$U32,IF(AND(($AA32+$E$2)>IA$5,IA$5>=$E$2),$T32,0))/Loss_Propane\n *IF($C32=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB32+$E$2)>IA$5,IA$5>=$E$2),$W32,IF(AND(($AA32+$E$2)>IA$5,IA$5>=$E$2),$V32,0))/Loss_OilEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB32+$E$2)>GT$5,GT$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>GT$5,GT$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB32+$E$2)>GT$5,GT$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>GT$5,GT$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":8463.6963130380227},{"$f":"IF(AND(($AB32+$E$2)>GU$5,GU$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>GU$5,GU$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB32+$E$2)>GU$5,GU$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>GU$5,GU$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":8590.6517577335908},{"$f":"IF(AND(($AB32+$E$2)>GV$5,GV$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>GV$5,GV$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB32+$E$2)>GV$5,GV$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>GV$5,GV$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":8719.5115340995944},{"$f":"IF(AND(($AB32+$E$2)>GW$5,GW$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>GW$5,GW$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB32+$E$2)>GW$5,GW$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>GW$5,GW$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":8850.3042071110885},{"$f":"IF(AND(($AB32+$E$2)>GX$5,GX$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>GX$5,GX$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB32+$E$2)>GX$5,GX$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>GX$5,GX$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":8983.0587702177527},{"$f":"IF(AND(($AB32+$E$2)>GY$5,GY$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>GY$5,GY$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB32+$E$2)>GY$5,GY$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>GY$5,GY$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":9117.8046517710172},{"$f":"IF(AND(($AB32+$E$2)>GZ$5,GZ$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>GZ$5,GZ$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB32+$E$2)>GZ$5,GZ$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>GZ$5,GZ$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":9254.5717215475815},{"$f":"IF(AND(($AB32+$E$2)>HA$5,HA$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HA$5,HA$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB32+$E$2)>HA$5,HA$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HA$5,HA$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":9393.3902973707936},{"$f":"IF(AND(($AB32+$E$2)>HB$5,HB$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HB$5,HB$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB32+$E$2)>HB$5,HB$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HB$5,HB$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":9534.2911518313558},{"$f":"IF(AND(($AB32+$E$2)>HC$5,HC$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HC$5,HC$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB32+$E$2)>HC$5,HC$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HC$5,HC$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":9677.3055191088242},{"$f":"IF(AND(($AB32+$E$2)>HD$5,HD$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HD$5,HD$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB32+$E$2)>HD$5,HD$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HD$5,HD$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":9822.4651018954555},{"$f":"IF(AND(($AB32+$E$2)>HE$5,HE$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HE$5,HE$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB32+$E$2)>HE$5,HE$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HE$5,HE$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":9969.802078423887},{"$f":"IF(AND(($AB32+$E$2)>HF$5,HF$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HF$5,HF$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB32+$E$2)>HF$5,HF$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HF$5,HF$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":10119.349109600244},{"$f":"IF(AND(($AB32+$E$2)>HG$5,HG$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HG$5,HG$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB32+$E$2)>HG$5,HG$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HG$5,HG$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":10271.139346244247},{"$f":"IF(AND(($AB32+$E$2)>HH$5,HH$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HH$5,HH$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB32+$E$2)>HH$5,HH$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HH$5,HH$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":10425.206436437909},{"$f":"IF(AND(($AB32+$E$2)>HI$5,HI$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HI$5,HI$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB32+$E$2)>HI$5,HI$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HI$5,HI$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":10581.584532984476},{"$f":"IF(AND(($AB32+$E$2)>HJ$5,HJ$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HJ$5,HJ$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB32+$E$2)>HJ$5,HJ$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HJ$5,HJ$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":10740.308300979243},{"$f":"IF(AND(($AB32+$E$2)>HK$5,HK$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HK$5,HK$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB32+$E$2)>HK$5,HK$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HK$5,HK$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":10901.412925493931},{"$f":"IF(AND(($AB32+$E$2)>HL$5,HL$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HL$5,HL$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB32+$E$2)>HL$5,HL$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HL$5,HL$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HM$5,HM$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HM$5,HM$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB32+$E$2)>HM$5,HM$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HM$5,HM$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HN$5,HN$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HN$5,HN$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB32+$E$2)>HN$5,HN$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HN$5,HN$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HO$5,HO$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HO$5,HO$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB32+$E$2)>HO$5,HO$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HO$5,HO$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HP$5,HP$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HP$5,HP$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB32+$E$2)>HP$5,HP$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HP$5,HP$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HQ$5,HQ$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HQ$5,HQ$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB32+$E$2)>HQ$5,HQ$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HQ$5,HQ$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HR$5,HR$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HR$5,HR$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB32+$E$2)>HR$5,HR$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HR$5,HR$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HS$5,HS$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HS$5,HS$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB32+$E$2)>HS$5,HS$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HS$5,HS$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HT$5,HT$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HT$5,HT$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB32+$E$2)>HT$5,HT$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HT$5,HT$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HU$5,HU$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HU$5,HU$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB32+$E$2)>HU$5,HU$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HU$5,HU$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HV$5,HV$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HV$5,HV$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB32+$E$2)>HV$5,HV$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HV$5,HV$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HW$5,HW$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HW$5,HW$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB32+$E$2)>HW$5,HW$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HW$5,HW$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HX$5,HX$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HX$5,HX$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB32+$E$2)>HX$5,HX$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HX$5,HX$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HY$5,HY$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HY$5,HY$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB32+$E$2)>HY$5,HY$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HY$5,HY$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>HZ$5,HZ$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>HZ$5,HZ$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB32+$E$2)>HZ$5,HZ$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>HZ$5,HZ$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB32+$E$2)>IA$5,IA$5>=$E$2),$L32,IF(AND(($AA32+$E$2)>IA$5,IA$5>=$E$2),$K32,0))/Loss_ElectricEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB32+$E$2)>IA$5,IA$5>=$E$2),$Q32,IF(AND(($AA32+$E$2)>IA$5,IA$5>=$E$2),$P32,0))/Loss_GasEnergy\n *IF($C32=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,18216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB32+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S32,IF(AND(($AA32+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S32,IF(AND(($AA32+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S32,IF(AND(($AA32+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S32,IF(AND(($AA32+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S32,IF(AND(($AA32+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S32,IF(AND(($AA32+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S32,IF(AND(($AA32+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S32,IF(AND(($AA32+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S32,IF(AND(($AA32+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S32,IF(AND(($AA32+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S32,IF(AND(($AA32+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S32,IF(AND(($AA32+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S32,IF(AND(($AA32+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S32,IF(AND(($AA32+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S32,IF(AND(($AA32+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S32,IF(AND(($AA32+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S32,IF(AND(($AA32+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S32,IF(AND(($AA32+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S32,IF(AND(($AA32+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S32,IF(AND(($AA32+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S32,IF(AND(($AA32+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S32,IF(AND(($AA32+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S32,IF(AND(($AA32+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S32,IF(AND(($AA32+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S32,IF(AND(($AA32+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S32,IF(AND(($AA32+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S32,IF(AND(($AA32+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S32,IF(AND(($AA32+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S32,IF(AND(($AA32+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S32,IF(AND(($AA32+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S32,IF(AND(($AA32+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S32,IF(AND(($AA32+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S32,IF(AND(($AA32+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R32,0))","v":0},{"$f":"IF(AND(($AB32+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S32,IF(AND(($AA32+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R32,0))","v":0},null,{"$f":"IF(AND(($AB32+$E$2)>KU$5,KU$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>KU$5,KU$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>KV$5,KV$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>KV$5,KV$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>KW$5,KW$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>KW$5,KW$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>KX$5,KX$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>KX$5,KX$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>KY$5,KY$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>KY$5,KY$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>KZ$5,KZ$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>KZ$5,KZ$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LA$5,LA$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LA$5,LA$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LB$5,LB$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LB$5,LB$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LC$5,LC$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LC$5,LC$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LD$5,LD$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LD$5,LD$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LE$5,LE$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LE$5,LE$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LF$5,LF$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LF$5,LF$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LG$5,LG$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LG$5,LG$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LH$5,LH$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LH$5,LH$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LI$5,LI$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LI$5,LI$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LJ$5,LJ$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LJ$5,LJ$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LK$5,LK$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LK$5,LK$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LL$5,LL$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LL$5,LL$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LM$5,LM$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LM$5,LM$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LN$5,LN$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LN$5,LN$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LO$5,LO$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LO$5,LO$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LP$5,LP$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LP$5,LP$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LQ$5,LQ$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LQ$5,LQ$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LR$5,LR$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LR$5,LR$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LS$5,LS$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LS$5,LS$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LT$5,LT$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LT$5,LT$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LU$5,LU$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LU$5,LU$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LV$5,LV$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LV$5,LV$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LW$5,LW$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LW$5,LW$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LX$5,LX$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LX$5,LX$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LY$5,LY$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LY$5,LY$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>LZ$5,LZ$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>LZ$5,LZ$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>MA$5,MA$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>MA$5,MA$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB32+$E$2)>MB$5,MB$5>=$E$2),$S32,IF(AND(($AA32+$E$2)>MB$5,MB$5>=$E$2),$R32,0))*IF($C32=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,67091.977748777994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0.23871599999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B17","v":"Residential_Residential HVAC_HVAC_Geothermal Heat Pump_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Geothermal Heat Pump"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":3},21784.75,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I33","v":21784.75},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I33","v":0},6.4880000000000013,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I33","v":6.4880000000000013},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I33","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I33","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I33","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I33","v":6940.9743270593035},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I33","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":25},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B33,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I33","v":2600},0,null,null,1.8345027792772504,4.8973987284162828,2.2220324646219693,5.4485556802820678,0.33669524309280424,null,null,null,null,null,12733.236693882334,6940.9743270593035,null,12733.236693882334,0,null,12733.236693882334,0,2689.8335969510658,0,6940.9743270593035,null,35218.285096390973,0,6940.9743270593035,null,12733.236693882334,35218.285096390973,null,{"$f":"IF(AND(($AB33+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L33,IF(AND(($AA33+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O33,IF(AND(($AA33+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q33,IF(AND(($AA33+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P33,0))*Loss_GasEnergy","v":1040.3017931647798},{"$f":"IF(AND(($AB33+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L33,IF(AND(($AA33+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O33,IF(AND(($AA33+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q33,IF(AND(($AA33+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P33,0))*Loss_GasEnergy","v":1055.9063200622516},{"$f":"IF(AND(($AB33+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L33,IF(AND(($AA33+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O33,IF(AND(($AA33+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q33,IF(AND(($AA33+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P33,0))*Loss_GasEnergy","v":1071.7449148631852},{"$f":"IF(AND(($AB33+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L33,IF(AND(($AA33+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O33,IF(AND(($AA33+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q33,IF(AND(($AA33+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P33,0))*Loss_GasEnergy","v":1087.8210885861329},{"$f":"IF(AND(($AB33+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L33,IF(AND(($AA33+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O33,IF(AND(($AA33+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q33,IF(AND(($AA33+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P33,0))*Loss_GasEnergy","v":1104.1384049149246},{"$f":"IF(AND(($AB33+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L33,IF(AND(($AA33+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O33,IF(AND(($AA33+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q33,IF(AND(($AA33+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P33,0))*Loss_GasEnergy","v":1120.7004809886482},{"$f":"IF(AND(($AB33+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L33,IF(AND(($AA33+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O33,IF(AND(($AA33+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q33,IF(AND(($AA33+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P33,0))*Loss_GasEnergy","v":1137.5109882034778},{"$f":"IF(AND(($AB33+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L33,IF(AND(($AA33+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O33,IF(AND(($AA33+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q33,IF(AND(($AA33+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P33,0))*Loss_GasEnergy","v":1154.5736530265299},{"$f":"IF(AND(($AB33+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L33,IF(AND(($AA33+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O33,IF(AND(($AA33+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q33,IF(AND(($AA33+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P33,0))*Loss_GasEnergy","v":1171.8922578219278},{"$f":"IF(AND(($AB33+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L33,IF(AND(($AA33+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O33,IF(AND(($AA33+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q33,IF(AND(($AA33+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P33,0))*Loss_GasEnergy","v":1189.4706416892566},{"$f":"IF(AND(($AB33+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L33,IF(AND(($AA33+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O33,IF(AND(($AA33+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q33,IF(AND(($AA33+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P33,0))*Loss_GasEnergy","v":1207.3127013145954},{"$f":"IF(AND(($AB33+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L33,IF(AND(($AA33+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O33,IF(AND(($AA33+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q33,IF(AND(($AA33+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P33,0))*Loss_GasEnergy","v":1225.4223918343141},{"$f":"IF(AND(($AB33+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L33,IF(AND(($AA33+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O33,IF(AND(($AA33+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q33,IF(AND(($AA33+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P33,0))*Loss_GasEnergy","v":1243.8037277118287},{"$f":"IF(AND(($AB33+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L33,IF(AND(($AA33+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O33,IF(AND(($AA33+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q33,IF(AND(($AA33+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P33,0))*Loss_GasEnergy","v":1262.4607836275061},{"$f":"IF(AND(($AB33+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L33,IF(AND(($AA33+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O33,IF(AND(($AA33+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q33,IF(AND(($AA33+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P33,0))*Loss_GasEnergy","v":1281.3976953819188},{"$f":"IF(AND(($AB33+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L33,IF(AND(($AA33+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O33,IF(AND(($AA33+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q33,IF(AND(($AA33+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P33,0))*Loss_GasEnergy","v":1300.6186608126475},{"$f":"IF(AND(($AB33+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L33,IF(AND(($AA33+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O33,IF(AND(($AA33+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q33,IF(AND(($AA33+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P33,0))*Loss_GasEnergy","v":1320.1279407248369},{"$f":"IF(AND(($AB33+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L33,IF(AND(($AA33+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O33,IF(AND(($AA33+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q33,IF(AND(($AA33+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P33,0))*Loss_GasEnergy","v":1339.9298598357095},{"$f":"IF(AND(($AB33+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L33,IF(AND(($AA33+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O33,IF(AND(($AA33+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q33,IF(AND(($AA33+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P33,0))*Loss_GasEnergy","v":1360.028807733245},{"$f":"IF(AND(($AB33+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L33,IF(AND(($AA33+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O33,IF(AND(($AA33+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q33,IF(AND(($AA33+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P33,0))*Loss_GasEnergy","v":1380.4292398492435},{"$f":"IF(AND(($AB33+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L33,IF(AND(($AA33+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O33,IF(AND(($AA33+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q33,IF(AND(($AA33+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P33,0))*Loss_GasEnergy","v":1401.135678446982},{"$f":"IF(AND(($AB33+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L33,IF(AND(($AA33+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O33,IF(AND(($AA33+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q33,IF(AND(($AA33+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P33,0))*Loss_GasEnergy","v":1422.1527136236864},{"$f":"IF(AND(($AB33+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L33,IF(AND(($AA33+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O33,IF(AND(($AA33+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q33,IF(AND(($AA33+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P33,0))*Loss_GasEnergy","v":1443.4850043280417},{"$f":"IF(AND(($AB33+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L33,IF(AND(($AA33+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O33,IF(AND(($AA33+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q33,IF(AND(($AA33+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P33,0))*Loss_GasEnergy","v":1465.1372793929622},{"$f":"IF(AND(($AB33+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L33,IF(AND(($AA33+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O33,IF(AND(($AA33+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q33,IF(AND(($AA33+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P33,0))*Loss_GasEnergy","v":1487.1143385838564},{"$f":"IF(AND(($AB33+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L33,IF(AND(($AA33+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O33,IF(AND(($AA33+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q33,IF(AND(($AA33+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P33,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB33+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L33,IF(AND(($AA33+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O33,IF(AND(($AA33+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q33,IF(AND(($AA33+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P33,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB33+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L33,IF(AND(($AA33+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O33,IF(AND(($AA33+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q33,IF(AND(($AA33+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P33,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB33+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L33,IF(AND(($AA33+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O33,IF(AND(($AA33+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q33,IF(AND(($AA33+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P33,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB33+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L33,IF(AND(($AA33+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O33,IF(AND(($AA33+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q33,IF(AND(($AA33+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P33,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB33+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L33,IF(AND(($AA33+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O33,IF(AND(($AA33+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q33,IF(AND(($AA33+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P33,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB33+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L33,IF(AND(($AA33+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O33,IF(AND(($AA33+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q33,IF(AND(($AA33+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P33,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB33+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L33,IF(AND(($AA33+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O33,IF(AND(($AA33+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q33,IF(AND(($AA33+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P33,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB33+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L33,IF(AND(($AA33+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K33,0))*Loss_ElectricEnergy+IF(AND(($AB33+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O33,IF(AND(($AA33+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N33,0))*Loss_ElectricDemand+IF(AND(($AB33+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q33,IF(AND(($AA33+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P33,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB33+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L33,IF(AND(($AA33+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L33,IF(AND(($AA33+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L33,IF(AND(($AA33+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L33,IF(AND(($AA33+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L33,IF(AND(($AA33+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L33,IF(AND(($AA33+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L33,IF(AND(($AA33+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L33,IF(AND(($AA33+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L33,IF(AND(($AA33+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L33,IF(AND(($AA33+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L33,IF(AND(($AA33+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L33,IF(AND(($AA33+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L33,IF(AND(($AA33+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L33,IF(AND(($AA33+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L33,IF(AND(($AA33+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L33,IF(AND(($AA33+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L33,IF(AND(($AA33+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L33,IF(AND(($AA33+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L33,IF(AND(($AA33+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L33,IF(AND(($AA33+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L33,IF(AND(($AA33+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L33,IF(AND(($AA33+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L33,IF(AND(($AA33+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L33,IF(AND(($AA33+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L33,IF(AND(($AA33+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K33,0))","v":248.34615000000002},{"$f":"IF(AND(($AB33+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L33,IF(AND(($AA33+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L33,IF(AND(($AA33+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L33,IF(AND(($AA33+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L33,IF(AND(($AA33+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L33,IF(AND(($AA33+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L33,IF(AND(($AA33+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L33,IF(AND(($AA33+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L33,IF(AND(($AA33+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L33,IF(AND(($AA33+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K33,0))","v":0},null,{"$f":"IF(AND(($AB33+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U33,IF(AND(($AA33+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W33,IF(AND(($AA33+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U33,IF(AND(($AA33+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W33,IF(AND(($AA33+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U33,IF(AND(($AA33+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T33,0))\n+IF(AND(($AB33+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W33,IF(AND(($AA33+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U33,IF(AND(($AA33+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W33,IF(AND(($AA33+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U33,IF(AND(($AA33+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W33,IF(AND(($AA33+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U33,IF(AND(($AA33+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W33,IF(AND(($AA33+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U33,IF(AND(($AA33+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W33,IF(AND(($AA33+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U33,IF(AND(($AA33+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W33,IF(AND(($AA33+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U33,IF(AND(($AA33+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W33,IF(AND(($AA33+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U33,IF(AND(($AA33+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W33,IF(AND(($AA33+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U33,IF(AND(($AA33+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W33,IF(AND(($AA33+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U33,IF(AND(($AA33+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W33,IF(AND(($AA33+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U33,IF(AND(($AA33+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W33,IF(AND(($AA33+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U33,IF(AND(($AA33+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W33,IF(AND(($AA33+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U33,IF(AND(($AA33+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W33,IF(AND(($AA33+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U33,IF(AND(($AA33+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W33,IF(AND(($AA33+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U33,IF(AND(($AA33+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T33,0))\n+IF(AND(($AB33+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W33,IF(AND(($AA33+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U33,IF(AND(($AA33+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T33,0))\n+IF(AND(($AB33+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W33,IF(AND(($AA33+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U33,IF(AND(($AA33+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T33,0))\n+IF(AND(($AB33+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W33,IF(AND(($AA33+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U33,IF(AND(($AA33+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W33,IF(AND(($AA33+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U33,IF(AND(($AA33+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W33,IF(AND(($AA33+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U33,IF(AND(($AA33+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W33,IF(AND(($AA33+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U33,IF(AND(($AA33+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W33,IF(AND(($AA33+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U33,IF(AND(($AA33+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W33,IF(AND(($AA33+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U33,IF(AND(($AA33+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T33,0))\n+IF(AND(($AB33+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W33,IF(AND(($AA33+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U33,IF(AND(($AA33+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T33,0))\n+IF(AND(($AB33+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W33,IF(AND(($AA33+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U33,IF(AND(($AA33+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T33,0))\n+IF(AND(($AB33+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W33,IF(AND(($AA33+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U33,IF(AND(($AA33+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T33,0))\n+IF(AND(($AB33+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W33,IF(AND(($AA33+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U33,IF(AND(($AA33+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T33,0))\n+IF(AND(($AB33+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W33,IF(AND(($AA33+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U33,IF(AND(($AA33+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T33,0))\n+IF(AND(($AB33+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W33,IF(AND(($AA33+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U33,IF(AND(($AA33+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T33,0))\n+IF(AND(($AB33+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W33,IF(AND(($AA33+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U33,IF(AND(($AA33+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T33,0))\n+IF(AND(($AB33+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W33,IF(AND(($AA33+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U33,IF(AND(($AA33+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T33,0))\n+IF(AND(($AB33+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W33,IF(AND(($AA33+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U33,IF(AND(($AA33+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T33,0))\n+IF(AND(($AB33+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W33,IF(AND(($AA33+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V33,0))","v":0},null,{"$f":"IF(AND(($AB33+$E$2)>GT$5,GT$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>GT$5,GT$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB33+$E$2)>GT$5,GT$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>GT$5,GT$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>GU$5,GU$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>GU$5,GU$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB33+$E$2)>GU$5,GU$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>GU$5,GU$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>GV$5,GV$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>GV$5,GV$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB33+$E$2)>GV$5,GV$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>GV$5,GV$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>GW$5,GW$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>GW$5,GW$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB33+$E$2)>GW$5,GW$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>GW$5,GW$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>GX$5,GX$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>GX$5,GX$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB33+$E$2)>GX$5,GX$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>GX$5,GX$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>GY$5,GY$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>GY$5,GY$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB33+$E$2)>GY$5,GY$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>GY$5,GY$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>GZ$5,GZ$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>GZ$5,GZ$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB33+$E$2)>GZ$5,GZ$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>GZ$5,GZ$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HA$5,HA$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HA$5,HA$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB33+$E$2)>HA$5,HA$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HA$5,HA$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HB$5,HB$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HB$5,HB$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB33+$E$2)>HB$5,HB$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HB$5,HB$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HC$5,HC$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HC$5,HC$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB33+$E$2)>HC$5,HC$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HC$5,HC$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HD$5,HD$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HD$5,HD$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB33+$E$2)>HD$5,HD$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HD$5,HD$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HE$5,HE$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HE$5,HE$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB33+$E$2)>HE$5,HE$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HE$5,HE$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HF$5,HF$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HF$5,HF$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB33+$E$2)>HF$5,HF$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HF$5,HF$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HG$5,HG$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HG$5,HG$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB33+$E$2)>HG$5,HG$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HG$5,HG$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HH$5,HH$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HH$5,HH$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB33+$E$2)>HH$5,HH$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HH$5,HH$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HI$5,HI$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HI$5,HI$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB33+$E$2)>HI$5,HI$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HI$5,HI$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HJ$5,HJ$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HJ$5,HJ$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB33+$E$2)>HJ$5,HJ$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HJ$5,HJ$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HK$5,HK$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HK$5,HK$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB33+$E$2)>HK$5,HK$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HK$5,HK$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HL$5,HL$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HL$5,HL$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB33+$E$2)>HL$5,HL$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HL$5,HL$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HM$5,HM$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HM$5,HM$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB33+$E$2)>HM$5,HM$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HM$5,HM$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HN$5,HN$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HN$5,HN$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB33+$E$2)>HN$5,HN$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HN$5,HN$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HO$5,HO$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HO$5,HO$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB33+$E$2)>HO$5,HO$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HO$5,HO$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HP$5,HP$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HP$5,HP$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB33+$E$2)>HP$5,HP$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HP$5,HP$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HQ$5,HQ$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HQ$5,HQ$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB33+$E$2)>HQ$5,HQ$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HQ$5,HQ$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HR$5,HR$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HR$5,HR$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB33+$E$2)>HR$5,HR$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HR$5,HR$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HS$5,HS$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HS$5,HS$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB33+$E$2)>HS$5,HS$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HS$5,HS$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HT$5,HT$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HT$5,HT$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB33+$E$2)>HT$5,HT$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HT$5,HT$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HU$5,HU$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HU$5,HU$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB33+$E$2)>HU$5,HU$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HU$5,HU$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HV$5,HV$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HV$5,HV$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB33+$E$2)>HV$5,HV$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HV$5,HV$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HW$5,HW$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HW$5,HW$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB33+$E$2)>HW$5,HW$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HW$5,HW$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HX$5,HX$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HX$5,HX$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB33+$E$2)>HX$5,HX$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HX$5,HX$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HY$5,HY$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HY$5,HY$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB33+$E$2)>HY$5,HY$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HY$5,HY$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HZ$5,HZ$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>HZ$5,HZ$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB33+$E$2)>HZ$5,HZ$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>HZ$5,HZ$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB33+$E$2)>IA$5,IA$5>=$E$2),$U33,IF(AND(($AA33+$E$2)>IA$5,IA$5>=$E$2),$T33,0))/Loss_Propane\n *IF($C33=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB33+$E$2)>IA$5,IA$5>=$E$2),$W33,IF(AND(($AA33+$E$2)>IA$5,IA$5>=$E$2),$V33,0))/Loss_OilEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB33+$E$2)>GT$5,GT$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>GT$5,GT$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB33+$E$2)>GT$5,GT$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>GT$5,GT$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":2877.3238115935187},{"$f":"IF(AND(($AB33+$E$2)>GU$5,GU$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>GU$5,GU$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB33+$E$2)>GU$5,GU$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>GU$5,GU$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":2920.4836687674206},{"$f":"IF(AND(($AB33+$E$2)>GV$5,GV$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>GV$5,GV$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB33+$E$2)>GV$5,GV$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>GV$5,GV$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":2964.2909237989315},{"$f":"IF(AND(($AB33+$E$2)>GW$5,GW$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>GW$5,GW$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB33+$E$2)>GW$5,GW$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>GW$5,GW$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":3008.7552876559157},{"$f":"IF(AND(($AB33+$E$2)>GX$5,GX$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>GX$5,GX$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB33+$E$2)>GX$5,GX$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>GX$5,GX$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":3053.8866169707539},{"$f":"IF(AND(($AB33+$E$2)>GY$5,GY$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>GY$5,GY$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB33+$E$2)>GY$5,GY$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>GY$5,GY$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":3099.6949162253145},{"$f":"IF(AND(($AB33+$E$2)>GZ$5,GZ$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>GZ$5,GZ$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB33+$E$2)>GZ$5,GZ$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>GZ$5,GZ$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":3146.1903399686939},{"$f":"IF(AND(($AB33+$E$2)>HA$5,HA$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HA$5,HA$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB33+$E$2)>HA$5,HA$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HA$5,HA$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":3193.3831950682238},{"$f":"IF(AND(($AB33+$E$2)>HB$5,HB$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HB$5,HB$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB33+$E$2)>HB$5,HB$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HB$5,HB$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":3241.2839429942469},{"$f":"IF(AND(($AB33+$E$2)>HC$5,HC$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HC$5,HC$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB33+$E$2)>HC$5,HC$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HC$5,HC$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":3289.9032021391604},{"$f":"IF(AND(($AB33+$E$2)>HD$5,HD$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HD$5,HD$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB33+$E$2)>HD$5,HD$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HD$5,HD$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":3339.2517501712473},{"$f":"IF(AND(($AB33+$E$2)>HE$5,HE$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HE$5,HE$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB33+$E$2)>HE$5,HE$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HE$5,HE$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":3389.3405264238158},{"$f":"IF(AND(($AB33+$E$2)>HF$5,HF$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HF$5,HF$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB33+$E$2)>HF$5,HF$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HF$5,HF$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":3440.1806343201724},{"$f":"IF(AND(($AB33+$E$2)>HG$5,HG$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HG$5,HG$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB33+$E$2)>HG$5,HG$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HG$5,HG$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":3491.7833438349749},{"$f":"IF(AND(($AB33+$E$2)>HH$5,HH$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HH$5,HH$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB33+$E$2)>HH$5,HH$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HH$5,HH$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":3544.1600939924992},{"$f":"IF(AND(($AB33+$E$2)>HI$5,HI$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HI$5,HI$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB33+$E$2)>HI$5,HI$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HI$5,HI$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":3597.3224954023863},{"$f":"IF(AND(($AB33+$E$2)>HJ$5,HJ$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HJ$5,HJ$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB33+$E$2)>HJ$5,HJ$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HJ$5,HJ$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":3651.2823328334216},{"$f":"IF(AND(($AB33+$E$2)>HK$5,HK$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HK$5,HK$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB33+$E$2)>HK$5,HK$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HK$5,HK$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":3706.051567825923},{"$f":"IF(AND(($AB33+$E$2)>HL$5,HL$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HL$5,HL$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB33+$E$2)>HL$5,HL$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HL$5,HL$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":3761.6423413433113},{"$f":"IF(AND(($AB33+$E$2)>HM$5,HM$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HM$5,HM$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB33+$E$2)>HM$5,HM$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HM$5,HM$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":3818.0669764634608},{"$f":"IF(AND(($AB33+$E$2)>HN$5,HN$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HN$5,HN$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB33+$E$2)>HN$5,HN$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HN$5,HN$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":3875.3379811104123},{"$f":"IF(AND(($AB33+$E$2)>HO$5,HO$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HO$5,HO$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB33+$E$2)>HO$5,HO$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HO$5,HO$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":3933.4680508270676},{"$f":"IF(AND(($AB33+$E$2)>HP$5,HP$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HP$5,HP$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB33+$E$2)>HP$5,HP$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HP$5,HP$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":3992.4700715894733},{"$f":"IF(AND(($AB33+$E$2)>HQ$5,HQ$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HQ$5,HQ$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB33+$E$2)>HQ$5,HQ$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HQ$5,HQ$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":4052.3571226633153},{"$f":"IF(AND(($AB33+$E$2)>HR$5,HR$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HR$5,HR$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB33+$E$2)>HR$5,HR$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HR$5,HR$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":4113.1424795032644},{"$f":"IF(AND(($AB33+$E$2)>HS$5,HS$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HS$5,HS$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB33+$E$2)>HS$5,HS$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HS$5,HS$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HT$5,HT$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HT$5,HT$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB33+$E$2)>HT$5,HT$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HT$5,HT$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HU$5,HU$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HU$5,HU$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB33+$E$2)>HU$5,HU$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HU$5,HU$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HV$5,HV$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HV$5,HV$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB33+$E$2)>HV$5,HV$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HV$5,HV$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HW$5,HW$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HW$5,HW$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB33+$E$2)>HW$5,HW$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HW$5,HW$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HX$5,HX$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HX$5,HX$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB33+$E$2)>HX$5,HX$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HX$5,HX$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HY$5,HY$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HY$5,HY$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB33+$E$2)>HY$5,HY$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HY$5,HY$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB33+$E$2)>HZ$5,HZ$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>HZ$5,HZ$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB33+$E$2)>HZ$5,HZ$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>HZ$5,HZ$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB33+$E$2)>IA$5,IA$5>=$E$2),$L33,IF(AND(($AA33+$E$2)>IA$5,IA$5>=$E$2),$K33,0))/Loss_ElectricEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB33+$E$2)>IA$5,IA$5>=$E$2),$Q33,IF(AND(($AA33+$E$2)>IA$5,IA$5>=$E$2),$P33,0))/Loss_GasEnergy\n *IF($C33=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,6940.9743270593035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB33+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S33,IF(AND(($AA33+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S33,IF(AND(($AA33+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S33,IF(AND(($AA33+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S33,IF(AND(($AA33+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S33,IF(AND(($AA33+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S33,IF(AND(($AA33+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S33,IF(AND(($AA33+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S33,IF(AND(($AA33+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S33,IF(AND(($AA33+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S33,IF(AND(($AA33+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S33,IF(AND(($AA33+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S33,IF(AND(($AA33+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S33,IF(AND(($AA33+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S33,IF(AND(($AA33+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S33,IF(AND(($AA33+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S33,IF(AND(($AA33+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S33,IF(AND(($AA33+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S33,IF(AND(($AA33+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S33,IF(AND(($AA33+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S33,IF(AND(($AA33+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S33,IF(AND(($AA33+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S33,IF(AND(($AA33+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S33,IF(AND(($AA33+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S33,IF(AND(($AA33+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S33,IF(AND(($AA33+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S33,IF(AND(($AA33+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S33,IF(AND(($AA33+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S33,IF(AND(($AA33+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S33,IF(AND(($AA33+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S33,IF(AND(($AA33+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S33,IF(AND(($AA33+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S33,IF(AND(($AA33+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S33,IF(AND(($AA33+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R33,0))","v":0},{"$f":"IF(AND(($AB33+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S33,IF(AND(($AA33+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R33,0))","v":0},null,{"$f":"IF(AND(($AB33+$E$2)>KU$5,KU$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>KU$5,KU$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>KV$5,KV$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>KV$5,KV$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>KW$5,KW$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>KW$5,KW$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>KX$5,KX$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>KX$5,KX$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>KY$5,KY$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>KY$5,KY$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>KZ$5,KZ$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>KZ$5,KZ$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LA$5,LA$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LA$5,LA$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LB$5,LB$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LB$5,LB$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LC$5,LC$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LC$5,LC$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LD$5,LD$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LD$5,LD$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LE$5,LE$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LE$5,LE$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LF$5,LF$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LF$5,LF$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LG$5,LG$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LG$5,LG$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LH$5,LH$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LH$5,LH$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LI$5,LI$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LI$5,LI$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LJ$5,LJ$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LJ$5,LJ$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LK$5,LK$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LK$5,LK$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LL$5,LL$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LL$5,LL$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LM$5,LM$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LM$5,LM$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LN$5,LN$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LN$5,LN$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LO$5,LO$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LO$5,LO$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LP$5,LP$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LP$5,LP$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LQ$5,LQ$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LQ$5,LQ$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LR$5,LR$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LR$5,LR$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LS$5,LS$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LS$5,LS$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LT$5,LT$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LT$5,LT$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LU$5,LU$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LU$5,LU$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LV$5,LV$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LV$5,LV$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LW$5,LW$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LW$5,LW$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LX$5,LX$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LX$5,LX$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LY$5,LY$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LY$5,LY$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>LZ$5,LZ$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>LZ$5,LZ$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>MA$5,MA$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>MA$5,MA$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB33+$E$2)>MB$5,MB$5>=$E$2),$S33,IF(AND(($AA33+$E$2)>MB$5,MB$5>=$E$2),$R33,0))*IF($C33=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,22808.633249999999,0,0,0,0,0,0,0,0,0,null,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,6.792936000000001,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B18","v":"Residential_Residential HVAC_HVAC_Geothermal Heat Pump, Early Retirement_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Geothermal Heat Pump, Early Retirement"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":1},18621.166000000001,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I34","v":4935.2681152755413},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I34","v":18621.166000000001},1.966,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I34","v":0.76227063434913711},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I34","v":1.966},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I34","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I34","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I34","v":4500},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I34","v":2186.3418909802322},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":25},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":8},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B34,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I34","v":1500},0,null,null,1.9464010975716743,4.3985784721460286,2.4050929864530257,6.1803216253359787,0.31493524375697241,null,null,null,null,null,6597.8677082190434,3389.7780454658232,null,6597.8677082190434,0,null,6597.8677082190434,0,1554.8636945632541,0,3389.7780454658232,null,19449.918559481554,0,3389.7780454658232,null,6597.8677082190434,19449.918559481554,null,{"$f":"IF(AND(($AB34+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L34,IF(AND(($AA34+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O34,IF(AND(($AA34+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q34,IF(AND(($AA34+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P34,0))*Loss_GasEnergy","v":831.40905141021835},{"$f":"IF(AND(($AB34+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L34,IF(AND(($AA34+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O34,IF(AND(($AA34+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q34,IF(AND(($AA34+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P34,0))*Loss_GasEnergy","v":843.88018718137153},{"$f":"IF(AND(($AB34+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L34,IF(AND(($AA34+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O34,IF(AND(($AA34+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q34,IF(AND(($AA34+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P34,0))*Loss_GasEnergy","v":856.53838998909214},{"$f":"IF(AND(($AB34+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L34,IF(AND(($AA34+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O34,IF(AND(($AA34+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q34,IF(AND(($AA34+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P34,0))*Loss_GasEnergy","v":869.3864658389283},{"$f":"IF(AND(($AB34+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L34,IF(AND(($AA34+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O34,IF(AND(($AA34+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q34,IF(AND(($AA34+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P34,0))*Loss_GasEnergy","v":882.42726282651222},{"$f":"IF(AND(($AB34+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L34,IF(AND(($AA34+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O34,IF(AND(($AA34+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q34,IF(AND(($AA34+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P34,0))*Loss_GasEnergy","v":895.66367176890969},{"$f":"IF(AND(($AB34+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L34,IF(AND(($AA34+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O34,IF(AND(($AA34+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q34,IF(AND(($AA34+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P34,0))*Loss_GasEnergy","v":909.09862684544328},{"$f":"IF(AND(($AB34+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L34,IF(AND(($AA34+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O34,IF(AND(($AA34+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q34,IF(AND(($AA34+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P34,0))*Loss_GasEnergy","v":922.73510624812468},{"$f":"IF(AND(($AB34+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L34,IF(AND(($AA34+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O34,IF(AND(($AA34+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q34,IF(AND(($AA34+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P34,0))*Loss_GasEnergy","v":252.61460205811215},{"$f":"IF(AND(($AB34+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L34,IF(AND(($AA34+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O34,IF(AND(($AA34+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q34,IF(AND(($AA34+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P34,0))*Loss_GasEnergy","v":256.40382108898382},{"$f":"IF(AND(($AB34+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L34,IF(AND(($AA34+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O34,IF(AND(($AA34+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q34,IF(AND(($AA34+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P34,0))*Loss_GasEnergy","v":260.2498784053185},{"$f":"IF(AND(($AB34+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L34,IF(AND(($AA34+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O34,IF(AND(($AA34+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q34,IF(AND(($AA34+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P34,0))*Loss_GasEnergy","v":264.15362658139827},{"$f":"IF(AND(($AB34+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L34,IF(AND(($AA34+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O34,IF(AND(($AA34+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q34,IF(AND(($AA34+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P34,0))*Loss_GasEnergy","v":268.11593098011923},{"$f":"IF(AND(($AB34+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L34,IF(AND(($AA34+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O34,IF(AND(($AA34+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q34,IF(AND(($AA34+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P34,0))*Loss_GasEnergy","v":272.13766994482108},{"$f":"IF(AND(($AB34+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L34,IF(AND(($AA34+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O34,IF(AND(($AA34+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q34,IF(AND(($AA34+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P34,0))*Loss_GasEnergy","v":276.21973499399337},{"$f":"IF(AND(($AB34+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L34,IF(AND(($AA34+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O34,IF(AND(($AA34+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q34,IF(AND(($AA34+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P34,0))*Loss_GasEnergy","v":280.3630310189032},{"$f":"IF(AND(($AB34+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L34,IF(AND(($AA34+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O34,IF(AND(($AA34+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q34,IF(AND(($AA34+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P34,0))*Loss_GasEnergy","v":284.5684764841867},{"$f":"IF(AND(($AB34+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L34,IF(AND(($AA34+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O34,IF(AND(($AA34+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q34,IF(AND(($AA34+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P34,0))*Loss_GasEnergy","v":288.83700363144953},{"$f":"IF(AND(($AB34+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L34,IF(AND(($AA34+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O34,IF(AND(($AA34+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q34,IF(AND(($AA34+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P34,0))*Loss_GasEnergy","v":293.16955868592117},{"$f":"IF(AND(($AB34+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L34,IF(AND(($AA34+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O34,IF(AND(($AA34+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q34,IF(AND(($AA34+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P34,0))*Loss_GasEnergy","v":297.56710206621},{"$f":"IF(AND(($AB34+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L34,IF(AND(($AA34+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O34,IF(AND(($AA34+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q34,IF(AND(($AA34+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P34,0))*Loss_GasEnergy","v":302.03060859720313},{"$f":"IF(AND(($AB34+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L34,IF(AND(($AA34+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O34,IF(AND(($AA34+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q34,IF(AND(($AA34+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P34,0))*Loss_GasEnergy","v":306.56106772616113},{"$f":"IF(AND(($AB34+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L34,IF(AND(($AA34+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O34,IF(AND(($AA34+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q34,IF(AND(($AA34+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P34,0))*Loss_GasEnergy","v":311.15948374205345},{"$f":"IF(AND(($AB34+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L34,IF(AND(($AA34+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O34,IF(AND(($AA34+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q34,IF(AND(($AA34+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P34,0))*Loss_GasEnergy","v":315.82687599818422},{"$f":"IF(AND(($AB34+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L34,IF(AND(($AA34+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O34,IF(AND(($AA34+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q34,IF(AND(($AA34+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P34,0))*Loss_GasEnergy","v":320.56427913815702},{"$f":"IF(AND(($AB34+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L34,IF(AND(($AA34+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O34,IF(AND(($AA34+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q34,IF(AND(($AA34+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P34,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB34+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L34,IF(AND(($AA34+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O34,IF(AND(($AA34+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q34,IF(AND(($AA34+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P34,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB34+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L34,IF(AND(($AA34+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O34,IF(AND(($AA34+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q34,IF(AND(($AA34+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P34,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB34+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L34,IF(AND(($AA34+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O34,IF(AND(($AA34+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q34,IF(AND(($AA34+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P34,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB34+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L34,IF(AND(($AA34+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O34,IF(AND(($AA34+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q34,IF(AND(($AA34+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P34,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB34+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L34,IF(AND(($AA34+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O34,IF(AND(($AA34+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q34,IF(AND(($AA34+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P34,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB34+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L34,IF(AND(($AA34+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O34,IF(AND(($AA34+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q34,IF(AND(($AA34+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P34,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB34+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L34,IF(AND(($AA34+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O34,IF(AND(($AA34+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q34,IF(AND(($AA34+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P34,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB34+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L34,IF(AND(($AA34+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K34,0))*Loss_ElectricEnergy+IF(AND(($AB34+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O34,IF(AND(($AA34+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N34,0))*Loss_ElectricDemand+IF(AND(($AB34+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q34,IF(AND(($AA34+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P34,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB34+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L34,IF(AND(($AA34+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K34,0))","v":212.28129240000001},{"$f":"IF(AND(($AB34+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L34,IF(AND(($AA34+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K34,0))","v":212.28129240000001},{"$f":"IF(AND(($AB34+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L34,IF(AND(($AA34+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K34,0))","v":212.28129240000001},{"$f":"IF(AND(($AB34+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L34,IF(AND(($AA34+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K34,0))","v":212.28129240000001},{"$f":"IF(AND(($AB34+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L34,IF(AND(($AA34+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K34,0))","v":212.28129240000001},{"$f":"IF(AND(($AB34+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L34,IF(AND(($AA34+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K34,0))","v":212.28129240000001},{"$f":"IF(AND(($AB34+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L34,IF(AND(($AA34+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K34,0))","v":212.28129240000001},{"$f":"IF(AND(($AB34+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L34,IF(AND(($AA34+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K34,0))","v":212.28129240000001},{"$f":"IF(AND(($AB34+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L34,IF(AND(($AA34+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L34,IF(AND(($AA34+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L34,IF(AND(($AA34+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L34,IF(AND(($AA34+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L34,IF(AND(($AA34+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L34,IF(AND(($AA34+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L34,IF(AND(($AA34+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L34,IF(AND(($AA34+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L34,IF(AND(($AA34+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L34,IF(AND(($AA34+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L34,IF(AND(($AA34+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L34,IF(AND(($AA34+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L34,IF(AND(($AA34+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L34,IF(AND(($AA34+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L34,IF(AND(($AA34+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L34,IF(AND(($AA34+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L34,IF(AND(($AA34+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K34,0))","v":56.262056514141172},{"$f":"IF(AND(($AB34+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L34,IF(AND(($AA34+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L34,IF(AND(($AA34+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L34,IF(AND(($AA34+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L34,IF(AND(($AA34+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L34,IF(AND(($AA34+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L34,IF(AND(($AA34+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L34,IF(AND(($AA34+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L34,IF(AND(($AA34+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L34,IF(AND(($AA34+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K34,0))","v":0},null,{"$f":"IF(AND(($AB34+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U34,IF(AND(($AA34+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W34,IF(AND(($AA34+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U34,IF(AND(($AA34+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W34,IF(AND(($AA34+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U34,IF(AND(($AA34+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T34,0))\n+IF(AND(($AB34+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W34,IF(AND(($AA34+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U34,IF(AND(($AA34+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W34,IF(AND(($AA34+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U34,IF(AND(($AA34+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W34,IF(AND(($AA34+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U34,IF(AND(($AA34+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W34,IF(AND(($AA34+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U34,IF(AND(($AA34+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W34,IF(AND(($AA34+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U34,IF(AND(($AA34+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W34,IF(AND(($AA34+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U34,IF(AND(($AA34+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W34,IF(AND(($AA34+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U34,IF(AND(($AA34+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W34,IF(AND(($AA34+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U34,IF(AND(($AA34+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W34,IF(AND(($AA34+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U34,IF(AND(($AA34+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W34,IF(AND(($AA34+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U34,IF(AND(($AA34+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W34,IF(AND(($AA34+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U34,IF(AND(($AA34+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W34,IF(AND(($AA34+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U34,IF(AND(($AA34+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W34,IF(AND(($AA34+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U34,IF(AND(($AA34+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W34,IF(AND(($AA34+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U34,IF(AND(($AA34+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T34,0))\n+IF(AND(($AB34+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W34,IF(AND(($AA34+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U34,IF(AND(($AA34+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T34,0))\n+IF(AND(($AB34+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W34,IF(AND(($AA34+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U34,IF(AND(($AA34+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T34,0))\n+IF(AND(($AB34+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W34,IF(AND(($AA34+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U34,IF(AND(($AA34+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W34,IF(AND(($AA34+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U34,IF(AND(($AA34+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W34,IF(AND(($AA34+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U34,IF(AND(($AA34+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W34,IF(AND(($AA34+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U34,IF(AND(($AA34+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W34,IF(AND(($AA34+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U34,IF(AND(($AA34+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W34,IF(AND(($AA34+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U34,IF(AND(($AA34+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T34,0))\n+IF(AND(($AB34+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W34,IF(AND(($AA34+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U34,IF(AND(($AA34+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T34,0))\n+IF(AND(($AB34+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W34,IF(AND(($AA34+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U34,IF(AND(($AA34+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T34,0))\n+IF(AND(($AB34+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W34,IF(AND(($AA34+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U34,IF(AND(($AA34+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T34,0))\n+IF(AND(($AB34+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W34,IF(AND(($AA34+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U34,IF(AND(($AA34+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T34,0))\n+IF(AND(($AB34+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W34,IF(AND(($AA34+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U34,IF(AND(($AA34+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T34,0))\n+IF(AND(($AB34+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W34,IF(AND(($AA34+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U34,IF(AND(($AA34+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T34,0))\n+IF(AND(($AB34+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W34,IF(AND(($AA34+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U34,IF(AND(($AA34+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T34,0))\n+IF(AND(($AB34+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W34,IF(AND(($AA34+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U34,IF(AND(($AA34+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T34,0))\n+IF(AND(($AB34+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W34,IF(AND(($AA34+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U34,IF(AND(($AA34+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T34,0))\n+IF(AND(($AB34+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W34,IF(AND(($AA34+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V34,0))","v":0},null,{"$f":"IF(AND(($AB34+$E$2)>GT$5,GT$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>GT$5,GT$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB34+$E$2)>GT$5,GT$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>GT$5,GT$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>GU$5,GU$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>GU$5,GU$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB34+$E$2)>GU$5,GU$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>GU$5,GU$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>GV$5,GV$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>GV$5,GV$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB34+$E$2)>GV$5,GV$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>GV$5,GV$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>GW$5,GW$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>GW$5,GW$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB34+$E$2)>GW$5,GW$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>GW$5,GW$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>GX$5,GX$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>GX$5,GX$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB34+$E$2)>GX$5,GX$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>GX$5,GX$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>GY$5,GY$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>GY$5,GY$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB34+$E$2)>GY$5,GY$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>GY$5,GY$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>GZ$5,GZ$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>GZ$5,GZ$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB34+$E$2)>GZ$5,GZ$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>GZ$5,GZ$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HA$5,HA$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HA$5,HA$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB34+$E$2)>HA$5,HA$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HA$5,HA$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HB$5,HB$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HB$5,HB$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB34+$E$2)>HB$5,HB$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HB$5,HB$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HC$5,HC$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HC$5,HC$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB34+$E$2)>HC$5,HC$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HC$5,HC$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HD$5,HD$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HD$5,HD$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB34+$E$2)>HD$5,HD$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HD$5,HD$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HE$5,HE$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HE$5,HE$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB34+$E$2)>HE$5,HE$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HE$5,HE$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HF$5,HF$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HF$5,HF$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB34+$E$2)>HF$5,HF$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HF$5,HF$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HG$5,HG$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HG$5,HG$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB34+$E$2)>HG$5,HG$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HG$5,HG$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HH$5,HH$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HH$5,HH$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB34+$E$2)>HH$5,HH$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HH$5,HH$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HI$5,HI$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HI$5,HI$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB34+$E$2)>HI$5,HI$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HI$5,HI$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HJ$5,HJ$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HJ$5,HJ$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB34+$E$2)>HJ$5,HJ$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HJ$5,HJ$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HK$5,HK$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HK$5,HK$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB34+$E$2)>HK$5,HK$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HK$5,HK$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HL$5,HL$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HL$5,HL$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB34+$E$2)>HL$5,HL$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HL$5,HL$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HM$5,HM$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HM$5,HM$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB34+$E$2)>HM$5,HM$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HM$5,HM$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HN$5,HN$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HN$5,HN$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB34+$E$2)>HN$5,HN$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HN$5,HN$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HO$5,HO$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HO$5,HO$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB34+$E$2)>HO$5,HO$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HO$5,HO$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HP$5,HP$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HP$5,HP$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB34+$E$2)>HP$5,HP$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HP$5,HP$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HQ$5,HQ$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HQ$5,HQ$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB34+$E$2)>HQ$5,HQ$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HQ$5,HQ$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HR$5,HR$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HR$5,HR$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB34+$E$2)>HR$5,HR$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HR$5,HR$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HS$5,HS$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HS$5,HS$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB34+$E$2)>HS$5,HS$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HS$5,HS$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HT$5,HT$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HT$5,HT$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB34+$E$2)>HT$5,HT$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HT$5,HT$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HU$5,HU$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HU$5,HU$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB34+$E$2)>HU$5,HU$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HU$5,HU$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HV$5,HV$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HV$5,HV$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB34+$E$2)>HV$5,HV$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HV$5,HV$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HW$5,HW$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HW$5,HW$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB34+$E$2)>HW$5,HW$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HW$5,HW$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HX$5,HX$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HX$5,HX$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB34+$E$2)>HX$5,HX$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HX$5,HX$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HY$5,HY$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HY$5,HY$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB34+$E$2)>HY$5,HY$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HY$5,HY$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HZ$5,HZ$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>HZ$5,HZ$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB34+$E$2)>HZ$5,HZ$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>HZ$5,HZ$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB34+$E$2)>IA$5,IA$5>=$E$2),$U34,IF(AND(($AA34+$E$2)>IA$5,IA$5>=$E$2),$T34,0))/Loss_Propane\n *IF($C34=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB34+$E$2)>IA$5,IA$5>=$E$2),$W34,IF(AND(($AA34+$E$2)>IA$5,IA$5>=$E$2),$V34,0))/Loss_OilEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB34+$E$2)>GT$5,GT$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>GT$5,GT$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB34+$E$2)>GT$5,GT$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>GT$5,GT$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":2459.4785036062217},{"$f":"IF(AND(($AB34+$E$2)>GU$5,GU$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>GU$5,GU$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB34+$E$2)>GU$5,GU$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>GU$5,GU$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":2496.3706811603147},{"$f":"IF(AND(($AB34+$E$2)>GV$5,GV$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>GV$5,GV$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB34+$E$2)>GV$5,GV$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>GV$5,GV$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":2533.8162413777191},{"$f":"IF(AND(($AB34+$E$2)>GW$5,GW$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>GW$5,GW$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB34+$E$2)>GW$5,GW$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>GW$5,GW$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":2571.8234849983846},{"$f":"IF(AND(($AB34+$E$2)>GX$5,GX$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>GX$5,GX$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB34+$E$2)>GX$5,GX$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>GX$5,GX$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":2610.4008372733601},{"$f":"IF(AND(($AB34+$E$2)>GY$5,GY$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>GY$5,GY$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB34+$E$2)>GY$5,GY$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>GY$5,GY$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":2649.5568498324601},{"$f":"IF(AND(($AB34+$E$2)>GZ$5,GZ$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>GZ$5,GZ$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB34+$E$2)>GZ$5,GZ$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>GZ$5,GZ$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":2689.3002025799465},{"$f":"IF(AND(($AB34+$E$2)>HA$5,HA$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HA$5,HA$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB34+$E$2)>HA$5,HA$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HA$5,HA$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":2729.6397056186456},{"$f":"IF(AND(($AB34+$E$2)>HB$5,HB$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HB$5,HB$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB34+$E$2)>HB$5,HB$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HB$5,HB$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":734.3029089805525},{"$f":"IF(AND(($AB34+$E$2)>HC$5,HC$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HC$5,HC$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB34+$E$2)>HC$5,HC$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HC$5,HC$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":745.31745261526078},{"$f":"IF(AND(($AB34+$E$2)>HD$5,HD$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HD$5,HD$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB34+$E$2)>HD$5,HD$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HD$5,HD$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":756.49721440448957},{"$f":"IF(AND(($AB34+$E$2)>HE$5,HE$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HE$5,HE$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB34+$E$2)>HE$5,HE$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HE$5,HE$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":767.84467262055682},{"$f":"IF(AND(($AB34+$E$2)>HF$5,HF$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HF$5,HF$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB34+$E$2)>HF$5,HF$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HF$5,HF$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":779.36234270986506},{"$f":"IF(AND(($AB34+$E$2)>HG$5,HG$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HG$5,HG$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB34+$E$2)>HG$5,HG$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HG$5,HG$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":791.05277785051305},{"$f":"IF(AND(($AB34+$E$2)>HH$5,HH$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HH$5,HH$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB34+$E$2)>HH$5,HH$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HH$5,HH$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":802.9185695182706},{"$f":"IF(AND(($AB34+$E$2)>HI$5,HI$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HI$5,HI$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB34+$E$2)>HI$5,HI$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HI$5,HI$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":814.96234806104451},{"$f":"IF(AND(($AB34+$E$2)>HJ$5,HJ$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HJ$5,HJ$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB34+$E$2)>HJ$5,HJ$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HJ$5,HJ$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":827.18678328196017},{"$f":"IF(AND(($AB34+$E$2)>HK$5,HK$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HK$5,HK$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB34+$E$2)>HK$5,HK$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HK$5,HK$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":839.59458503118958},{"$f":"IF(AND(($AB34+$E$2)>HL$5,HL$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HL$5,HL$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB34+$E$2)>HL$5,HL$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HL$5,HL$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":852.18850380665731},{"$f":"IF(AND(($AB34+$E$2)>HM$5,HM$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HM$5,HM$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB34+$E$2)>HM$5,HM$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HM$5,HM$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":864.97133136375703},{"$f":"IF(AND(($AB34+$E$2)>HN$5,HN$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HN$5,HN$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB34+$E$2)>HN$5,HN$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HN$5,HN$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":877.94590133421332},{"$f":"IF(AND(($AB34+$E$2)>HO$5,HO$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HO$5,HO$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB34+$E$2)>HO$5,HO$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HO$5,HO$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":891.11508985422643},{"$f":"IF(AND(($AB34+$E$2)>HP$5,HP$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HP$5,HP$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB34+$E$2)>HP$5,HP$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HP$5,HP$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":904.48181620203968},{"$f":"IF(AND(($AB34+$E$2)>HQ$5,HQ$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HQ$5,HQ$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB34+$E$2)>HQ$5,HQ$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HQ$5,HQ$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":918.0490434450702},{"$f":"IF(AND(($AB34+$E$2)>HR$5,HR$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HR$5,HR$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB34+$E$2)>HR$5,HR$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HR$5,HR$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":931.81977909674617},{"$f":"IF(AND(($AB34+$E$2)>HS$5,HS$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HS$5,HS$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB34+$E$2)>HS$5,HS$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HS$5,HS$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HT$5,HT$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HT$5,HT$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB34+$E$2)>HT$5,HT$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HT$5,HT$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HU$5,HU$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HU$5,HU$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB34+$E$2)>HU$5,HU$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HU$5,HU$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HV$5,HV$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HV$5,HV$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB34+$E$2)>HV$5,HV$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HV$5,HV$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HW$5,HW$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HW$5,HW$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB34+$E$2)>HW$5,HW$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HW$5,HW$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HX$5,HX$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HX$5,HX$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB34+$E$2)>HX$5,HX$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HX$5,HX$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HY$5,HY$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HY$5,HY$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB34+$E$2)>HY$5,HY$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HY$5,HY$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB34+$E$2)>HZ$5,HZ$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>HZ$5,HZ$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB34+$E$2)>HZ$5,HZ$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>HZ$5,HZ$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB34+$E$2)>IA$5,IA$5>=$E$2),$L34,IF(AND(($AA34+$E$2)>IA$5,IA$5>=$E$2),$K34,0))/Loss_ElectricEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB34+$E$2)>IA$5,IA$5>=$E$2),$Q34,IF(AND(($AA34+$E$2)>IA$5,IA$5>=$E$2),$P34,0))/Loss_GasEnergy\n *IF($C34=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,4500,0,0,0,0,0,0,0,-2186.3418909802322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB34+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S34,IF(AND(($AA34+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S34,IF(AND(($AA34+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S34,IF(AND(($AA34+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S34,IF(AND(($AA34+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S34,IF(AND(($AA34+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S34,IF(AND(($AA34+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S34,IF(AND(($AA34+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S34,IF(AND(($AA34+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S34,IF(AND(($AA34+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S34,IF(AND(($AA34+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S34,IF(AND(($AA34+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S34,IF(AND(($AA34+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S34,IF(AND(($AA34+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S34,IF(AND(($AA34+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S34,IF(AND(($AA34+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S34,IF(AND(($AA34+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S34,IF(AND(($AA34+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S34,IF(AND(($AA34+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S34,IF(AND(($AA34+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S34,IF(AND(($AA34+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S34,IF(AND(($AA34+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S34,IF(AND(($AA34+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S34,IF(AND(($AA34+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S34,IF(AND(($AA34+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S34,IF(AND(($AA34+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S34,IF(AND(($AA34+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S34,IF(AND(($AA34+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S34,IF(AND(($AA34+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S34,IF(AND(($AA34+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S34,IF(AND(($AA34+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S34,IF(AND(($AA34+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S34,IF(AND(($AA34+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S34,IF(AND(($AA34+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R34,0))","v":0},{"$f":"IF(AND(($AB34+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S34,IF(AND(($AA34+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R34,0))","v":0},null,{"$f":"IF(AND(($AB34+$E$2)>KU$5,KU$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>KU$5,KU$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>KV$5,KV$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>KV$5,KV$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>KW$5,KW$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>KW$5,KW$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>KX$5,KX$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>KX$5,KX$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>KY$5,KY$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>KY$5,KY$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>KZ$5,KZ$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>KZ$5,KZ$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LA$5,LA$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LA$5,LA$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LB$5,LB$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LB$5,LB$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LC$5,LC$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LC$5,LC$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LD$5,LD$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LD$5,LD$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LE$5,LE$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LE$5,LE$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LF$5,LF$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LF$5,LF$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LG$5,LG$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LG$5,LG$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LH$5,LH$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LH$5,LH$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LI$5,LI$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LI$5,LI$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LJ$5,LJ$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LJ$5,LJ$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LK$5,LK$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LK$5,LK$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LL$5,LL$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LL$5,LL$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LM$5,LM$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LM$5,LM$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LN$5,LN$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LN$5,LN$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LO$5,LO$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LO$5,LO$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LP$5,LP$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LP$5,LP$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LQ$5,LQ$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LQ$5,LQ$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LR$5,LR$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LR$5,LR$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LS$5,LS$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LS$5,LS$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LT$5,LT$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LT$5,LT$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LU$5,LU$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LU$5,LU$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LV$5,LV$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LV$5,LV$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LW$5,LW$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LW$5,LW$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LX$5,LX$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LX$5,LX$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LY$5,LY$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LY$5,LY$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>LZ$5,LZ$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>LZ$5,LZ$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>MA$5,MA$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>MA$5,MA$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB34+$E$2)>MB$5,MB$5>=$E$2),$S34,IF(AND(($AA34+$E$2)>MB$5,MB$5>=$E$2),$R34,0))*IF($C34=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,19496.360801999999,19496.360801999999,19496.360801999999,19496.360801999999,19496.360801999999,19496.360801999999,19496.360801999999,19496.360801999999,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,5167.2257166934914,0,0,0,0,0,0,0,0,0,null,2.0584019999999996,2.0584019999999996,2.0584019999999996,2.0584019999999996,2.0584019999999996,2.0584019999999996,2.0584019999999996,2.0584019999999996,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0.79809735416354655,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B19","v":"Residential_Residential HVAC_HVAC_Ductless Minisplit HP_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Ductless Minisplit HP"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":8},15657.483,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I35","v":15657.483},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I35","v":0},5.6980000000000004,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I35","v":5.6980000000000004},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I35","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I35","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I35","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I35","v":5728},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I35","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":18},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B35,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I35","v":650},0,null,null,1.4157428781035957,12.475961855042149,1.7158994562876833,3.9435970529366773,0.35899785376128496,null,null,null,null,null,8109.3752057773963,5728,null,8109.3752057773963,0,null,8109.3752057773963,0,1719.2968798384532,0,5728,null,21938.923919221288,0,5728,null,8109.3752057773963,21938.923919221288,null,{"$f":"IF(AND(($AB35+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L35,IF(AND(($AA35+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O35,IF(AND(($AA35+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q35,IF(AND(($AA35+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P35,0))*Loss_GasEnergy","v":764.41672578651242},{"$f":"IF(AND(($AB35+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L35,IF(AND(($AA35+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O35,IF(AND(($AA35+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q35,IF(AND(($AA35+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P35,0))*Loss_GasEnergy","v":775.88297667330994},{"$f":"IF(AND(($AB35+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L35,IF(AND(($AA35+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O35,IF(AND(($AA35+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q35,IF(AND(($AA35+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P35,0))*Loss_GasEnergy","v":787.52122132340946},{"$f":"IF(AND(($AB35+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L35,IF(AND(($AA35+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O35,IF(AND(($AA35+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q35,IF(AND(($AA35+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P35,0))*Loss_GasEnergy","v":799.33403964326055},{"$f":"IF(AND(($AB35+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L35,IF(AND(($AA35+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O35,IF(AND(($AA35+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q35,IF(AND(($AA35+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P35,0))*Loss_GasEnergy","v":811.32405023790932},{"$f":"IF(AND(($AB35+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L35,IF(AND(($AA35+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O35,IF(AND(($AA35+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q35,IF(AND(($AA35+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P35,0))*Loss_GasEnergy","v":823.49391099147783},{"$f":"IF(AND(($AB35+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L35,IF(AND(($AA35+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O35,IF(AND(($AA35+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q35,IF(AND(($AA35+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P35,0))*Loss_GasEnergy","v":835.84631965635003},{"$f":"IF(AND(($AB35+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L35,IF(AND(($AA35+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O35,IF(AND(($AA35+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q35,IF(AND(($AA35+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P35,0))*Loss_GasEnergy","v":848.38401445119518},{"$f":"IF(AND(($AB35+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L35,IF(AND(($AA35+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O35,IF(AND(($AA35+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q35,IF(AND(($AA35+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P35,0))*Loss_GasEnergy","v":861.10977466796305},{"$f":"IF(AND(($AB35+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L35,IF(AND(($AA35+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O35,IF(AND(($AA35+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q35,IF(AND(($AA35+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P35,0))*Loss_GasEnergy","v":874.02642128798232},{"$f":"IF(AND(($AB35+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L35,IF(AND(($AA35+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O35,IF(AND(($AA35+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q35,IF(AND(($AA35+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P35,0))*Loss_GasEnergy","v":887.13681760730208},{"$f":"IF(AND(($AB35+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L35,IF(AND(($AA35+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O35,IF(AND(($AA35+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q35,IF(AND(($AA35+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P35,0))*Loss_GasEnergy","v":900.44386987141149},{"$f":"IF(AND(($AB35+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L35,IF(AND(($AA35+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O35,IF(AND(($AA35+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q35,IF(AND(($AA35+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P35,0))*Loss_GasEnergy","v":913.95052791948251},{"$f":"IF(AND(($AB35+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L35,IF(AND(($AA35+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O35,IF(AND(($AA35+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q35,IF(AND(($AA35+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P35,0))*Loss_GasEnergy","v":927.65978583827473},{"$f":"IF(AND(($AB35+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L35,IF(AND(($AA35+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O35,IF(AND(($AA35+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q35,IF(AND(($AA35+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P35,0))*Loss_GasEnergy","v":941.57468262584882},{"$f":"IF(AND(($AB35+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L35,IF(AND(($AA35+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O35,IF(AND(($AA35+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q35,IF(AND(($AA35+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P35,0))*Loss_GasEnergy","v":955.69830286523654},{"$f":"IF(AND(($AB35+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L35,IF(AND(($AA35+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O35,IF(AND(($AA35+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q35,IF(AND(($AA35+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P35,0))*Loss_GasEnergy","v":970.03377740821486},{"$f":"IF(AND(($AB35+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L35,IF(AND(($AA35+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O35,IF(AND(($AA35+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q35,IF(AND(($AA35+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P35,0))*Loss_GasEnergy","v":984.58428406933808},{"$f":"IF(AND(($AB35+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L35,IF(AND(($AA35+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O35,IF(AND(($AA35+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q35,IF(AND(($AA35+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L35,IF(AND(($AA35+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O35,IF(AND(($AA35+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q35,IF(AND(($AA35+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L35,IF(AND(($AA35+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O35,IF(AND(($AA35+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q35,IF(AND(($AA35+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L35,IF(AND(($AA35+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O35,IF(AND(($AA35+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q35,IF(AND(($AA35+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L35,IF(AND(($AA35+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O35,IF(AND(($AA35+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q35,IF(AND(($AA35+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L35,IF(AND(($AA35+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O35,IF(AND(($AA35+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q35,IF(AND(($AA35+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L35,IF(AND(($AA35+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O35,IF(AND(($AA35+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q35,IF(AND(($AA35+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L35,IF(AND(($AA35+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O35,IF(AND(($AA35+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q35,IF(AND(($AA35+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L35,IF(AND(($AA35+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O35,IF(AND(($AA35+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q35,IF(AND(($AA35+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L35,IF(AND(($AA35+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O35,IF(AND(($AA35+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q35,IF(AND(($AA35+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L35,IF(AND(($AA35+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O35,IF(AND(($AA35+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q35,IF(AND(($AA35+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L35,IF(AND(($AA35+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O35,IF(AND(($AA35+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q35,IF(AND(($AA35+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L35,IF(AND(($AA35+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O35,IF(AND(($AA35+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q35,IF(AND(($AA35+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L35,IF(AND(($AA35+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O35,IF(AND(($AA35+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q35,IF(AND(($AA35+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L35,IF(AND(($AA35+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O35,IF(AND(($AA35+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q35,IF(AND(($AA35+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P35,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB35+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L35,IF(AND(($AA35+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K35,0))*Loss_ElectricEnergy+IF(AND(($AB35+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O35,IF(AND(($AA35+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N35,0))*Loss_ElectricDemand+IF(AND(($AB35+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q35,IF(AND(($AA35+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P35,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB35+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L35,IF(AND(($AA35+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L35,IF(AND(($AA35+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L35,IF(AND(($AA35+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L35,IF(AND(($AA35+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L35,IF(AND(($AA35+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L35,IF(AND(($AA35+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L35,IF(AND(($AA35+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L35,IF(AND(($AA35+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L35,IF(AND(($AA35+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L35,IF(AND(($AA35+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L35,IF(AND(($AA35+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L35,IF(AND(($AA35+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L35,IF(AND(($AA35+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L35,IF(AND(($AA35+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L35,IF(AND(($AA35+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L35,IF(AND(($AA35+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L35,IF(AND(($AA35+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L35,IF(AND(($AA35+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K35,0))","v":178.49530620000002},{"$f":"IF(AND(($AB35+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L35,IF(AND(($AA35+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L35,IF(AND(($AA35+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L35,IF(AND(($AA35+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L35,IF(AND(($AA35+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L35,IF(AND(($AA35+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L35,IF(AND(($AA35+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L35,IF(AND(($AA35+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L35,IF(AND(($AA35+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L35,IF(AND(($AA35+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L35,IF(AND(($AA35+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L35,IF(AND(($AA35+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L35,IF(AND(($AA35+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L35,IF(AND(($AA35+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L35,IF(AND(($AA35+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L35,IF(AND(($AA35+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L35,IF(AND(($AA35+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K35,0))","v":0},null,{"$f":"IF(AND(($AB35+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U35,IF(AND(($AA35+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W35,IF(AND(($AA35+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U35,IF(AND(($AA35+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W35,IF(AND(($AA35+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U35,IF(AND(($AA35+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T35,0))\n+IF(AND(($AB35+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W35,IF(AND(($AA35+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U35,IF(AND(($AA35+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W35,IF(AND(($AA35+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U35,IF(AND(($AA35+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W35,IF(AND(($AA35+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U35,IF(AND(($AA35+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W35,IF(AND(($AA35+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U35,IF(AND(($AA35+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W35,IF(AND(($AA35+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U35,IF(AND(($AA35+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W35,IF(AND(($AA35+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U35,IF(AND(($AA35+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W35,IF(AND(($AA35+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U35,IF(AND(($AA35+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W35,IF(AND(($AA35+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U35,IF(AND(($AA35+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W35,IF(AND(($AA35+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U35,IF(AND(($AA35+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W35,IF(AND(($AA35+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U35,IF(AND(($AA35+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W35,IF(AND(($AA35+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U35,IF(AND(($AA35+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W35,IF(AND(($AA35+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U35,IF(AND(($AA35+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W35,IF(AND(($AA35+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U35,IF(AND(($AA35+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W35,IF(AND(($AA35+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U35,IF(AND(($AA35+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T35,0))\n+IF(AND(($AB35+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W35,IF(AND(($AA35+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U35,IF(AND(($AA35+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T35,0))\n+IF(AND(($AB35+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W35,IF(AND(($AA35+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U35,IF(AND(($AA35+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T35,0))\n+IF(AND(($AB35+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W35,IF(AND(($AA35+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U35,IF(AND(($AA35+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W35,IF(AND(($AA35+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U35,IF(AND(($AA35+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W35,IF(AND(($AA35+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U35,IF(AND(($AA35+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W35,IF(AND(($AA35+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U35,IF(AND(($AA35+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W35,IF(AND(($AA35+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U35,IF(AND(($AA35+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W35,IF(AND(($AA35+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U35,IF(AND(($AA35+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T35,0))\n+IF(AND(($AB35+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W35,IF(AND(($AA35+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U35,IF(AND(($AA35+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T35,0))\n+IF(AND(($AB35+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W35,IF(AND(($AA35+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U35,IF(AND(($AA35+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T35,0))\n+IF(AND(($AB35+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W35,IF(AND(($AA35+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U35,IF(AND(($AA35+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T35,0))\n+IF(AND(($AB35+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W35,IF(AND(($AA35+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U35,IF(AND(($AA35+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T35,0))\n+IF(AND(($AB35+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W35,IF(AND(($AA35+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U35,IF(AND(($AA35+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T35,0))\n+IF(AND(($AB35+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W35,IF(AND(($AA35+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U35,IF(AND(($AA35+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T35,0))\n+IF(AND(($AB35+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W35,IF(AND(($AA35+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U35,IF(AND(($AA35+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T35,0))\n+IF(AND(($AB35+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W35,IF(AND(($AA35+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U35,IF(AND(($AA35+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T35,0))\n+IF(AND(($AB35+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W35,IF(AND(($AA35+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U35,IF(AND(($AA35+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T35,0))\n+IF(AND(($AB35+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W35,IF(AND(($AA35+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V35,0))","v":0},null,{"$f":"IF(AND(($AB35+$E$2)>GT$5,GT$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>GT$5,GT$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB35+$E$2)>GT$5,GT$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>GT$5,GT$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>GU$5,GU$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>GU$5,GU$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB35+$E$2)>GU$5,GU$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>GU$5,GU$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>GV$5,GV$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>GV$5,GV$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB35+$E$2)>GV$5,GV$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>GV$5,GV$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>GW$5,GW$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>GW$5,GW$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB35+$E$2)>GW$5,GW$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>GW$5,GW$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>GX$5,GX$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>GX$5,GX$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB35+$E$2)>GX$5,GX$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>GX$5,GX$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>GY$5,GY$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>GY$5,GY$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB35+$E$2)>GY$5,GY$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>GY$5,GY$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>GZ$5,GZ$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>GZ$5,GZ$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB35+$E$2)>GZ$5,GZ$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>GZ$5,GZ$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HA$5,HA$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HA$5,HA$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB35+$E$2)>HA$5,HA$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HA$5,HA$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HB$5,HB$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HB$5,HB$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB35+$E$2)>HB$5,HB$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HB$5,HB$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HC$5,HC$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HC$5,HC$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB35+$E$2)>HC$5,HC$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HC$5,HC$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HD$5,HD$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HD$5,HD$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB35+$E$2)>HD$5,HD$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HD$5,HD$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HE$5,HE$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HE$5,HE$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB35+$E$2)>HE$5,HE$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HE$5,HE$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HF$5,HF$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HF$5,HF$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB35+$E$2)>HF$5,HF$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HF$5,HF$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HG$5,HG$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HG$5,HG$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB35+$E$2)>HG$5,HG$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HG$5,HG$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HH$5,HH$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HH$5,HH$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB35+$E$2)>HH$5,HH$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HH$5,HH$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HI$5,HI$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HI$5,HI$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB35+$E$2)>HI$5,HI$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HI$5,HI$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HJ$5,HJ$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HJ$5,HJ$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB35+$E$2)>HJ$5,HJ$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HJ$5,HJ$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HK$5,HK$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HK$5,HK$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB35+$E$2)>HK$5,HK$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HK$5,HK$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HL$5,HL$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HL$5,HL$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB35+$E$2)>HL$5,HL$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HL$5,HL$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HM$5,HM$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HM$5,HM$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB35+$E$2)>HM$5,HM$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HM$5,HM$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HN$5,HN$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HN$5,HN$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB35+$E$2)>HN$5,HN$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HN$5,HN$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HO$5,HO$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HO$5,HO$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB35+$E$2)>HO$5,HO$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HO$5,HO$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HP$5,HP$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HP$5,HP$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB35+$E$2)>HP$5,HP$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HP$5,HP$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HQ$5,HQ$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HQ$5,HQ$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB35+$E$2)>HQ$5,HQ$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HQ$5,HQ$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HR$5,HR$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HR$5,HR$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB35+$E$2)>HR$5,HR$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HR$5,HR$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HS$5,HS$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HS$5,HS$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB35+$E$2)>HS$5,HS$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HS$5,HS$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HT$5,HT$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HT$5,HT$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB35+$E$2)>HT$5,HT$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HT$5,HT$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HU$5,HU$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HU$5,HU$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB35+$E$2)>HU$5,HU$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HU$5,HU$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HV$5,HV$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HV$5,HV$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB35+$E$2)>HV$5,HV$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HV$5,HV$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HW$5,HW$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HW$5,HW$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB35+$E$2)>HW$5,HW$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HW$5,HW$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HX$5,HX$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HX$5,HX$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB35+$E$2)>HX$5,HX$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HX$5,HX$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HY$5,HY$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HY$5,HY$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB35+$E$2)>HY$5,HY$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HY$5,HY$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HZ$5,HZ$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>HZ$5,HZ$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB35+$E$2)>HZ$5,HZ$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>HZ$5,HZ$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB35+$E$2)>IA$5,IA$5>=$E$2),$U35,IF(AND(($AA35+$E$2)>IA$5,IA$5>=$E$2),$T35,0))/Loss_Propane\n *IF($C35=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB35+$E$2)>IA$5,IA$5>=$E$2),$W35,IF(AND(($AA35+$E$2)>IA$5,IA$5>=$E$2),$V35,0))/Loss_OilEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB35+$E$2)>GT$5,GT$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>GT$5,GT$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB35+$E$2)>GT$5,GT$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>GT$5,GT$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":2068.036064931694},{"$f":"IF(AND(($AB35+$E$2)>GU$5,GU$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>GU$5,GU$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB35+$E$2)>GU$5,GU$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>GU$5,GU$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":2099.0566059056691},{"$f":"IF(AND(($AB35+$E$2)>GV$5,GV$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>GV$5,GV$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB35+$E$2)>GV$5,GV$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>GV$5,GV$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":2130.5424549942536},{"$f":"IF(AND(($AB35+$E$2)>GW$5,GW$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>GW$5,GW$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB35+$E$2)>GW$5,GW$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>GW$5,GW$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":2162.5005918191673},{"$f":"IF(AND(($AB35+$E$2)>GX$5,GX$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>GX$5,GX$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB35+$E$2)>GX$5,GX$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>GX$5,GX$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":2194.9381006964545},{"$f":"IF(AND(($AB35+$E$2)>GY$5,GY$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>GY$5,GY$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB35+$E$2)>GY$5,GY$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>GY$5,GY$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":2227.8621722069011},{"$f":"IF(AND(($AB35+$E$2)>GZ$5,GZ$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>GZ$5,GZ$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB35+$E$2)>GZ$5,GZ$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>GZ$5,GZ$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":2261.2801047900043},{"$f":"IF(AND(($AB35+$E$2)>HA$5,HA$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HA$5,HA$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB35+$E$2)>HA$5,HA$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HA$5,HA$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":2295.1993063618543},{"$f":"IF(AND(($AB35+$E$2)>HB$5,HB$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HB$5,HB$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB35+$E$2)>HB$5,HB$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HB$5,HB$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":2329.6272959572816},{"$f":"IF(AND(($AB35+$E$2)>HC$5,HC$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HC$5,HC$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB35+$E$2)>HC$5,HC$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HC$5,HC$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":2364.5717053966409},{"$f":"IF(AND(($AB35+$E$2)>HD$5,HD$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HD$5,HD$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB35+$E$2)>HD$5,HD$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HD$5,HD$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":2400.0402809775901},{"$f":"IF(AND(($AB35+$E$2)>HE$5,HE$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HE$5,HE$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB35+$E$2)>HE$5,HE$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HE$5,HE$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":2436.0408851922534},{"$f":"IF(AND(($AB35+$E$2)>HF$5,HF$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HF$5,HF$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB35+$E$2)>HF$5,HF$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HF$5,HF$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":2472.5814984701369},{"$f":"IF(AND(($AB35+$E$2)>HG$5,HG$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HG$5,HG$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB35+$E$2)>HG$5,HG$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HG$5,HG$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":2509.6702209471891},{"$f":"IF(AND(($AB35+$E$2)>HH$5,HH$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HH$5,HH$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB35+$E$2)>HH$5,HH$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HH$5,HH$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":2547.3152742613966},{"$f":"IF(AND(($AB35+$E$2)>HI$5,HI$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HI$5,HI$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB35+$E$2)>HI$5,HI$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HI$5,HI$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":2585.5250033753173},{"$f":"IF(AND(($AB35+$E$2)>HJ$5,HJ$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HJ$5,HJ$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB35+$E$2)>HJ$5,HJ$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HJ$5,HJ$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":2624.3078784259469},{"$f":"IF(AND(($AB35+$E$2)>HK$5,HK$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HK$5,HK$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB35+$E$2)>HK$5,HK$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HK$5,HK$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":2663.6724966023357},{"$f":"IF(AND(($AB35+$E$2)>HL$5,HL$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HL$5,HL$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB35+$E$2)>HL$5,HL$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HL$5,HL$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HM$5,HM$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HM$5,HM$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB35+$E$2)>HM$5,HM$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HM$5,HM$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HN$5,HN$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HN$5,HN$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB35+$E$2)>HN$5,HN$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HN$5,HN$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HO$5,HO$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HO$5,HO$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB35+$E$2)>HO$5,HO$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HO$5,HO$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HP$5,HP$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HP$5,HP$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB35+$E$2)>HP$5,HP$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HP$5,HP$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HQ$5,HQ$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HQ$5,HQ$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB35+$E$2)>HQ$5,HQ$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HQ$5,HQ$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HR$5,HR$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HR$5,HR$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB35+$E$2)>HR$5,HR$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HR$5,HR$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HS$5,HS$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HS$5,HS$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB35+$E$2)>HS$5,HS$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HS$5,HS$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HT$5,HT$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HT$5,HT$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB35+$E$2)>HT$5,HT$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HT$5,HT$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HU$5,HU$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HU$5,HU$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB35+$E$2)>HU$5,HU$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HU$5,HU$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HV$5,HV$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HV$5,HV$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB35+$E$2)>HV$5,HV$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HV$5,HV$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HW$5,HW$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HW$5,HW$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB35+$E$2)>HW$5,HW$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HW$5,HW$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HX$5,HX$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HX$5,HX$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB35+$E$2)>HX$5,HX$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HX$5,HX$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HY$5,HY$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HY$5,HY$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB35+$E$2)>HY$5,HY$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HY$5,HY$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>HZ$5,HZ$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>HZ$5,HZ$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB35+$E$2)>HZ$5,HZ$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>HZ$5,HZ$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB35+$E$2)>IA$5,IA$5>=$E$2),$L35,IF(AND(($AA35+$E$2)>IA$5,IA$5>=$E$2),$K35,0))/Loss_ElectricEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB35+$E$2)>IA$5,IA$5>=$E$2),$Q35,IF(AND(($AA35+$E$2)>IA$5,IA$5>=$E$2),$P35,0))/Loss_GasEnergy\n *IF($C35=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,5728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB35+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S35,IF(AND(($AA35+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S35,IF(AND(($AA35+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S35,IF(AND(($AA35+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S35,IF(AND(($AA35+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S35,IF(AND(($AA35+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S35,IF(AND(($AA35+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S35,IF(AND(($AA35+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S35,IF(AND(($AA35+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S35,IF(AND(($AA35+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S35,IF(AND(($AA35+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S35,IF(AND(($AA35+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S35,IF(AND(($AA35+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S35,IF(AND(($AA35+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S35,IF(AND(($AA35+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S35,IF(AND(($AA35+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S35,IF(AND(($AA35+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S35,IF(AND(($AA35+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S35,IF(AND(($AA35+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S35,IF(AND(($AA35+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S35,IF(AND(($AA35+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S35,IF(AND(($AA35+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S35,IF(AND(($AA35+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S35,IF(AND(($AA35+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S35,IF(AND(($AA35+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S35,IF(AND(($AA35+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S35,IF(AND(($AA35+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S35,IF(AND(($AA35+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S35,IF(AND(($AA35+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S35,IF(AND(($AA35+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S35,IF(AND(($AA35+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S35,IF(AND(($AA35+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S35,IF(AND(($AA35+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S35,IF(AND(($AA35+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R35,0))","v":0},{"$f":"IF(AND(($AB35+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S35,IF(AND(($AA35+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R35,0))","v":0},null,{"$f":"IF(AND(($AB35+$E$2)>KU$5,KU$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>KU$5,KU$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>KV$5,KV$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>KV$5,KV$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>KW$5,KW$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>KW$5,KW$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>KX$5,KX$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>KX$5,KX$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>KY$5,KY$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>KY$5,KY$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>KZ$5,KZ$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>KZ$5,KZ$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LA$5,LA$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LA$5,LA$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LB$5,LB$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LB$5,LB$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LC$5,LC$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LC$5,LC$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LD$5,LD$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LD$5,LD$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LE$5,LE$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LE$5,LE$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LF$5,LF$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LF$5,LF$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LG$5,LG$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LG$5,LG$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LH$5,LH$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LH$5,LH$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LI$5,LI$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LI$5,LI$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LJ$5,LJ$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LJ$5,LJ$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LK$5,LK$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LK$5,LK$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LL$5,LL$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LL$5,LL$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LM$5,LM$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LM$5,LM$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LN$5,LN$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LN$5,LN$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LO$5,LO$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LO$5,LO$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LP$5,LP$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LP$5,LP$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LQ$5,LQ$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LQ$5,LQ$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LR$5,LR$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LR$5,LR$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LS$5,LS$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LS$5,LS$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LT$5,LT$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LT$5,LT$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LU$5,LU$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LU$5,LU$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LV$5,LV$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LV$5,LV$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LW$5,LW$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LW$5,LW$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LX$5,LX$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LX$5,LX$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LY$5,LY$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LY$5,LY$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>LZ$5,LZ$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>LZ$5,LZ$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>MA$5,MA$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>MA$5,MA$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB35+$E$2)>MB$5,MB$5>=$E$2),$S35,IF(AND(($AA35+$E$2)>MB$5,MB$5>=$E$2),$R35,0))*IF($C35=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,16393.384700999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,5.9658059999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B20","v":"Residential_Residential HVAC_DHW_Heat Pump Water Heater_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"DHW"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Heat Pump Water Heater"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":4},12140,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I36","v":12140},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I36","v":0},0.57499999999999996,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I36","v":0.57499999999999996},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I36","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I36","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I36","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I36","v":2800},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I36","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":15},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B36,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I36","v":1150},0,null,null,1.8240646854445932,4.4412009732564011,2.2618279441244806,5.9227510278381983,0.30797591809466557,null,null,null,null,null,5107.3811192448611,2800,null,5107.3811192448611,0,null,5107.3811192448611,0,1225.7371243036841,0,2800,null,15433.702877946953,0,2800,null,5107.3811192448611,15433.702877946953,null,{"$f":"IF(AND(($AB36+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L36,IF(AND(($AA36+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O36,IF(AND(($AA36+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q36,IF(AND(($AA36+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P36,0))*Loss_GasEnergy","v":530.61922093721842},{"$f":"IF(AND(($AB36+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L36,IF(AND(($AA36+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O36,IF(AND(($AA36+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q36,IF(AND(($AA36+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P36,0))*Loss_GasEnergy","v":538.5785092512765},{"$f":"IF(AND(($AB36+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L36,IF(AND(($AA36+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O36,IF(AND(($AA36+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q36,IF(AND(($AA36+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P36,0))*Loss_GasEnergy","v":546.65718689004564},{"$f":"IF(AND(($AB36+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L36,IF(AND(($AA36+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O36,IF(AND(($AA36+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q36,IF(AND(($AA36+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P36,0))*Loss_GasEnergy","v":554.85704469339623},{"$f":"IF(AND(($AB36+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L36,IF(AND(($AA36+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O36,IF(AND(($AA36+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q36,IF(AND(($AA36+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P36,0))*Loss_GasEnergy","v":563.17990036379706},{"$f":"IF(AND(($AB36+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L36,IF(AND(($AA36+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O36,IF(AND(($AA36+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q36,IF(AND(($AA36+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P36,0))*Loss_GasEnergy","v":571.62759886925403},{"$f":"IF(AND(($AB36+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L36,IF(AND(($AA36+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O36,IF(AND(($AA36+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q36,IF(AND(($AA36+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P36,0))*Loss_GasEnergy","v":580.2020128522928},{"$f":"IF(AND(($AB36+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L36,IF(AND(($AA36+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O36,IF(AND(($AA36+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q36,IF(AND(($AA36+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P36,0))*Loss_GasEnergy","v":588.90504304507692},{"$f":"IF(AND(($AB36+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L36,IF(AND(($AA36+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O36,IF(AND(($AA36+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q36,IF(AND(($AA36+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P36,0))*Loss_GasEnergy","v":597.73861869075324},{"$f":"IF(AND(($AB36+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L36,IF(AND(($AA36+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O36,IF(AND(($AA36+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q36,IF(AND(($AA36+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P36,0))*Loss_GasEnergy","v":606.70469797111434},{"$f":"IF(AND(($AB36+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L36,IF(AND(($AA36+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O36,IF(AND(($AA36+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q36,IF(AND(($AA36+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P36,0))*Loss_GasEnergy","v":615.80526844068106},{"$f":"IF(AND(($AB36+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L36,IF(AND(($AA36+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O36,IF(AND(($AA36+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q36,IF(AND(($AA36+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P36,0))*Loss_GasEnergy","v":625.04234746729117},{"$f":"IF(AND(($AB36+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L36,IF(AND(($AA36+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O36,IF(AND(($AA36+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q36,IF(AND(($AA36+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P36,0))*Loss_GasEnergy","v":634.41798267930051},{"$f":"IF(AND(($AB36+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L36,IF(AND(($AA36+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O36,IF(AND(($AA36+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q36,IF(AND(($AA36+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P36,0))*Loss_GasEnergy","v":643.93425241949001},{"$f":"IF(AND(($AB36+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L36,IF(AND(($AA36+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O36,IF(AND(($AA36+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q36,IF(AND(($AA36+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P36,0))*Loss_GasEnergy","v":653.59326620578224},{"$f":"IF(AND(($AB36+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L36,IF(AND(($AA36+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O36,IF(AND(($AA36+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q36,IF(AND(($AA36+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L36,IF(AND(($AA36+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O36,IF(AND(($AA36+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q36,IF(AND(($AA36+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L36,IF(AND(($AA36+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O36,IF(AND(($AA36+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q36,IF(AND(($AA36+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L36,IF(AND(($AA36+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O36,IF(AND(($AA36+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q36,IF(AND(($AA36+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L36,IF(AND(($AA36+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O36,IF(AND(($AA36+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q36,IF(AND(($AA36+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L36,IF(AND(($AA36+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O36,IF(AND(($AA36+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q36,IF(AND(($AA36+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L36,IF(AND(($AA36+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O36,IF(AND(($AA36+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q36,IF(AND(($AA36+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L36,IF(AND(($AA36+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O36,IF(AND(($AA36+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q36,IF(AND(($AA36+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L36,IF(AND(($AA36+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O36,IF(AND(($AA36+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q36,IF(AND(($AA36+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L36,IF(AND(($AA36+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O36,IF(AND(($AA36+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q36,IF(AND(($AA36+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L36,IF(AND(($AA36+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O36,IF(AND(($AA36+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q36,IF(AND(($AA36+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L36,IF(AND(($AA36+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O36,IF(AND(($AA36+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q36,IF(AND(($AA36+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L36,IF(AND(($AA36+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O36,IF(AND(($AA36+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q36,IF(AND(($AA36+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L36,IF(AND(($AA36+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O36,IF(AND(($AA36+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q36,IF(AND(($AA36+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L36,IF(AND(($AA36+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O36,IF(AND(($AA36+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q36,IF(AND(($AA36+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L36,IF(AND(($AA36+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O36,IF(AND(($AA36+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q36,IF(AND(($AA36+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L36,IF(AND(($AA36+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O36,IF(AND(($AA36+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q36,IF(AND(($AA36+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L36,IF(AND(($AA36+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O36,IF(AND(($AA36+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q36,IF(AND(($AA36+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P36,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB36+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L36,IF(AND(($AA36+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K36,0))*Loss_ElectricEnergy+IF(AND(($AB36+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O36,IF(AND(($AA36+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N36,0))*Loss_ElectricDemand+IF(AND(($AB36+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q36,IF(AND(($AA36+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P36,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB36+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L36,IF(AND(($AA36+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L36,IF(AND(($AA36+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L36,IF(AND(($AA36+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L36,IF(AND(($AA36+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L36,IF(AND(($AA36+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L36,IF(AND(($AA36+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L36,IF(AND(($AA36+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L36,IF(AND(($AA36+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L36,IF(AND(($AA36+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L36,IF(AND(($AA36+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L36,IF(AND(($AA36+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L36,IF(AND(($AA36+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L36,IF(AND(($AA36+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L36,IF(AND(($AA36+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L36,IF(AND(($AA36+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K36,0))","v":138.39600000000002},{"$f":"IF(AND(($AB36+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L36,IF(AND(($AA36+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L36,IF(AND(($AA36+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L36,IF(AND(($AA36+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L36,IF(AND(($AA36+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L36,IF(AND(($AA36+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L36,IF(AND(($AA36+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L36,IF(AND(($AA36+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L36,IF(AND(($AA36+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L36,IF(AND(($AA36+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L36,IF(AND(($AA36+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L36,IF(AND(($AA36+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L36,IF(AND(($AA36+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L36,IF(AND(($AA36+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L36,IF(AND(($AA36+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L36,IF(AND(($AA36+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L36,IF(AND(($AA36+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L36,IF(AND(($AA36+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L36,IF(AND(($AA36+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L36,IF(AND(($AA36+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K36,0))","v":0},null,{"$f":"IF(AND(($AB36+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U36,IF(AND(($AA36+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W36,IF(AND(($AA36+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U36,IF(AND(($AA36+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W36,IF(AND(($AA36+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U36,IF(AND(($AA36+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T36,0))\n+IF(AND(($AB36+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W36,IF(AND(($AA36+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U36,IF(AND(($AA36+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W36,IF(AND(($AA36+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U36,IF(AND(($AA36+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W36,IF(AND(($AA36+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U36,IF(AND(($AA36+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W36,IF(AND(($AA36+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U36,IF(AND(($AA36+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W36,IF(AND(($AA36+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U36,IF(AND(($AA36+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W36,IF(AND(($AA36+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U36,IF(AND(($AA36+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W36,IF(AND(($AA36+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U36,IF(AND(($AA36+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W36,IF(AND(($AA36+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U36,IF(AND(($AA36+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W36,IF(AND(($AA36+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U36,IF(AND(($AA36+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W36,IF(AND(($AA36+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U36,IF(AND(($AA36+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W36,IF(AND(($AA36+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U36,IF(AND(($AA36+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W36,IF(AND(($AA36+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U36,IF(AND(($AA36+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W36,IF(AND(($AA36+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U36,IF(AND(($AA36+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W36,IF(AND(($AA36+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U36,IF(AND(($AA36+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T36,0))\n+IF(AND(($AB36+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W36,IF(AND(($AA36+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U36,IF(AND(($AA36+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T36,0))\n+IF(AND(($AB36+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W36,IF(AND(($AA36+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U36,IF(AND(($AA36+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T36,0))\n+IF(AND(($AB36+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W36,IF(AND(($AA36+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U36,IF(AND(($AA36+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W36,IF(AND(($AA36+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U36,IF(AND(($AA36+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W36,IF(AND(($AA36+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U36,IF(AND(($AA36+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W36,IF(AND(($AA36+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U36,IF(AND(($AA36+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W36,IF(AND(($AA36+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U36,IF(AND(($AA36+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W36,IF(AND(($AA36+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U36,IF(AND(($AA36+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T36,0))\n+IF(AND(($AB36+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W36,IF(AND(($AA36+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U36,IF(AND(($AA36+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T36,0))\n+IF(AND(($AB36+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W36,IF(AND(($AA36+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U36,IF(AND(($AA36+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T36,0))\n+IF(AND(($AB36+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W36,IF(AND(($AA36+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U36,IF(AND(($AA36+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T36,0))\n+IF(AND(($AB36+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W36,IF(AND(($AA36+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U36,IF(AND(($AA36+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T36,0))\n+IF(AND(($AB36+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W36,IF(AND(($AA36+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U36,IF(AND(($AA36+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T36,0))\n+IF(AND(($AB36+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W36,IF(AND(($AA36+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U36,IF(AND(($AA36+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T36,0))\n+IF(AND(($AB36+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W36,IF(AND(($AA36+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U36,IF(AND(($AA36+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T36,0))\n+IF(AND(($AB36+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W36,IF(AND(($AA36+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U36,IF(AND(($AA36+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T36,0))\n+IF(AND(($AB36+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W36,IF(AND(($AA36+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U36,IF(AND(($AA36+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T36,0))\n+IF(AND(($AB36+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W36,IF(AND(($AA36+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V36,0))","v":0},null,{"$f":"IF(AND(($AB36+$E$2)>GT$5,GT$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>GT$5,GT$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB36+$E$2)>GT$5,GT$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>GT$5,GT$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>GU$5,GU$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>GU$5,GU$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB36+$E$2)>GU$5,GU$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>GU$5,GU$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>GV$5,GV$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>GV$5,GV$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB36+$E$2)>GV$5,GV$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>GV$5,GV$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>GW$5,GW$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>GW$5,GW$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB36+$E$2)>GW$5,GW$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>GW$5,GW$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>GX$5,GX$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>GX$5,GX$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB36+$E$2)>GX$5,GX$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>GX$5,GX$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>GY$5,GY$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>GY$5,GY$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB36+$E$2)>GY$5,GY$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>GY$5,GY$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>GZ$5,GZ$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>GZ$5,GZ$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB36+$E$2)>GZ$5,GZ$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>GZ$5,GZ$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HA$5,HA$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HA$5,HA$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB36+$E$2)>HA$5,HA$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HA$5,HA$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HB$5,HB$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HB$5,HB$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB36+$E$2)>HB$5,HB$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HB$5,HB$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HC$5,HC$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HC$5,HC$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB36+$E$2)>HC$5,HC$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HC$5,HC$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HD$5,HD$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HD$5,HD$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB36+$E$2)>HD$5,HD$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HD$5,HD$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HE$5,HE$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HE$5,HE$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB36+$E$2)>HE$5,HE$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HE$5,HE$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HF$5,HF$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HF$5,HF$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB36+$E$2)>HF$5,HF$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HF$5,HF$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HG$5,HG$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HG$5,HG$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB36+$E$2)>HG$5,HG$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HG$5,HG$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HH$5,HH$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HH$5,HH$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB36+$E$2)>HH$5,HH$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HH$5,HH$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HI$5,HI$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HI$5,HI$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB36+$E$2)>HI$5,HI$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HI$5,HI$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HJ$5,HJ$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HJ$5,HJ$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB36+$E$2)>HJ$5,HJ$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HJ$5,HJ$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HK$5,HK$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HK$5,HK$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB36+$E$2)>HK$5,HK$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HK$5,HK$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HL$5,HL$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HL$5,HL$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB36+$E$2)>HL$5,HL$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HL$5,HL$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HM$5,HM$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HM$5,HM$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB36+$E$2)>HM$5,HM$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HM$5,HM$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HN$5,HN$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HN$5,HN$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB36+$E$2)>HN$5,HN$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HN$5,HN$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HO$5,HO$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HO$5,HO$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB36+$E$2)>HO$5,HO$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HO$5,HO$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HP$5,HP$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HP$5,HP$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB36+$E$2)>HP$5,HP$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HP$5,HP$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HQ$5,HQ$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HQ$5,HQ$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB36+$E$2)>HQ$5,HQ$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HQ$5,HQ$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HR$5,HR$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HR$5,HR$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB36+$E$2)>HR$5,HR$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HR$5,HR$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HS$5,HS$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HS$5,HS$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB36+$E$2)>HS$5,HS$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HS$5,HS$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HT$5,HT$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HT$5,HT$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB36+$E$2)>HT$5,HT$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HT$5,HT$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HU$5,HU$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HU$5,HU$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB36+$E$2)>HU$5,HU$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HU$5,HU$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HV$5,HV$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HV$5,HV$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB36+$E$2)>HV$5,HV$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HV$5,HV$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HW$5,HW$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HW$5,HW$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB36+$E$2)>HW$5,HW$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HW$5,HW$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HX$5,HX$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HX$5,HX$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB36+$E$2)>HX$5,HX$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HX$5,HX$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HY$5,HY$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HY$5,HY$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB36+$E$2)>HY$5,HY$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HY$5,HY$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HZ$5,HZ$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>HZ$5,HZ$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB36+$E$2)>HZ$5,HZ$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>HZ$5,HZ$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB36+$E$2)>IA$5,IA$5>=$E$2),$U36,IF(AND(($AA36+$E$2)>IA$5,IA$5>=$E$2),$T36,0))/Loss_Propane\n *IF($C36=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB36+$E$2)>IA$5,IA$5>=$E$2),$W36,IF(AND(($AA36+$E$2)>IA$5,IA$5>=$E$2),$V36,0))/Loss_OilEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB36+$E$2)>GT$5,GT$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>GT$5,GT$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB36+$E$2)>GT$5,GT$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>GT$5,GT$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":1603.4478739827316},{"$f":"IF(AND(($AB36+$E$2)>GU$5,GU$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>GU$5,GU$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB36+$E$2)>GU$5,GU$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>GU$5,GU$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":1627.4995920924723},{"$f":"IF(AND(($AB36+$E$2)>GV$5,GV$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>GV$5,GV$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB36+$E$2)>GV$5,GV$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>GV$5,GV$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":1651.9120859738591},{"$f":"IF(AND(($AB36+$E$2)>GW$5,GW$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>GW$5,GW$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB36+$E$2)>GW$5,GW$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>GW$5,GW$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":1676.690767263467},{"$f":"IF(AND(($AB36+$E$2)>GX$5,GX$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>GX$5,GX$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB36+$E$2)>GX$5,GX$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>GX$5,GX$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":1701.8411287724186},{"$f":"IF(AND(($AB36+$E$2)>GY$5,GY$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>GY$5,GY$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB36+$E$2)>GY$5,GY$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>GY$5,GY$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":1727.3687457040048},{"$f":"IF(AND(($AB36+$E$2)>GZ$5,GZ$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>GZ$5,GZ$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB36+$E$2)>GZ$5,GZ$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>GZ$5,GZ$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":1753.2792768895645},{"$f":"IF(AND(($AB36+$E$2)>HA$5,HA$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HA$5,HA$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB36+$E$2)>HA$5,HA$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HA$5,HA$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":1779.5784660429078},{"$f":"IF(AND(($AB36+$E$2)>HB$5,HB$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HB$5,HB$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB36+$E$2)>HB$5,HB$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HB$5,HB$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":1806.2721430335514},{"$f":"IF(AND(($AB36+$E$2)>HC$5,HC$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HC$5,HC$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB36+$E$2)>HC$5,HC$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HC$5,HC$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":1833.3662251790545},{"$f":"IF(AND(($AB36+$E$2)>HD$5,HD$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HD$5,HD$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB36+$E$2)>HD$5,HD$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HD$5,HD$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":1860.8667185567401},{"$f":"IF(AND(($AB36+$E$2)>HE$5,HE$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HE$5,HE$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB36+$E$2)>HE$5,HE$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HE$5,HE$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":1888.7797193350909},{"$f":"IF(AND(($AB36+$E$2)>HF$5,HF$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HF$5,HF$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB36+$E$2)>HF$5,HF$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HF$5,HF$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":1917.111415125117},{"$f":"IF(AND(($AB36+$E$2)>HG$5,HG$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HG$5,HG$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB36+$E$2)>HG$5,HG$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HG$5,HG$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":1945.8680863519935},{"$f":"IF(AND(($AB36+$E$2)>HH$5,HH$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HH$5,HH$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB36+$E$2)>HH$5,HH$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HH$5,HH$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":1975.0561076472734},{"$f":"IF(AND(($AB36+$E$2)>HI$5,HI$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HI$5,HI$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB36+$E$2)>HI$5,HI$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HI$5,HI$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HJ$5,HJ$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HJ$5,HJ$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB36+$E$2)>HJ$5,HJ$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HJ$5,HJ$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HK$5,HK$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HK$5,HK$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB36+$E$2)>HK$5,HK$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HK$5,HK$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HL$5,HL$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HL$5,HL$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB36+$E$2)>HL$5,HL$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HL$5,HL$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HM$5,HM$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HM$5,HM$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB36+$E$2)>HM$5,HM$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HM$5,HM$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HN$5,HN$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HN$5,HN$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB36+$E$2)>HN$5,HN$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HN$5,HN$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HO$5,HO$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HO$5,HO$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB36+$E$2)>HO$5,HO$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HO$5,HO$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HP$5,HP$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HP$5,HP$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB36+$E$2)>HP$5,HP$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HP$5,HP$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HQ$5,HQ$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HQ$5,HQ$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB36+$E$2)>HQ$5,HQ$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HQ$5,HQ$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HR$5,HR$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HR$5,HR$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB36+$E$2)>HR$5,HR$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HR$5,HR$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HS$5,HS$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HS$5,HS$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB36+$E$2)>HS$5,HS$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HS$5,HS$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HT$5,HT$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HT$5,HT$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB36+$E$2)>HT$5,HT$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HT$5,HT$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HU$5,HU$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HU$5,HU$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB36+$E$2)>HU$5,HU$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HU$5,HU$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HV$5,HV$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HV$5,HV$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB36+$E$2)>HV$5,HV$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HV$5,HV$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HW$5,HW$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HW$5,HW$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB36+$E$2)>HW$5,HW$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HW$5,HW$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HX$5,HX$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HX$5,HX$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB36+$E$2)>HX$5,HX$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HX$5,HX$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HY$5,HY$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HY$5,HY$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB36+$E$2)>HY$5,HY$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HY$5,HY$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>HZ$5,HZ$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>HZ$5,HZ$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB36+$E$2)>HZ$5,HZ$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>HZ$5,HZ$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB36+$E$2)>IA$5,IA$5>=$E$2),$L36,IF(AND(($AA36+$E$2)>IA$5,IA$5>=$E$2),$K36,0))/Loss_ElectricEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB36+$E$2)>IA$5,IA$5>=$E$2),$Q36,IF(AND(($AA36+$E$2)>IA$5,IA$5>=$E$2),$P36,0))/Loss_GasEnergy\n *IF($C36=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,2800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB36+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S36,IF(AND(($AA36+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S36,IF(AND(($AA36+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S36,IF(AND(($AA36+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S36,IF(AND(($AA36+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S36,IF(AND(($AA36+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S36,IF(AND(($AA36+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S36,IF(AND(($AA36+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S36,IF(AND(($AA36+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S36,IF(AND(($AA36+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S36,IF(AND(($AA36+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S36,IF(AND(($AA36+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S36,IF(AND(($AA36+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S36,IF(AND(($AA36+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S36,IF(AND(($AA36+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S36,IF(AND(($AA36+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S36,IF(AND(($AA36+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S36,IF(AND(($AA36+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S36,IF(AND(($AA36+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S36,IF(AND(($AA36+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S36,IF(AND(($AA36+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S36,IF(AND(($AA36+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S36,IF(AND(($AA36+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S36,IF(AND(($AA36+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S36,IF(AND(($AA36+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S36,IF(AND(($AA36+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S36,IF(AND(($AA36+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S36,IF(AND(($AA36+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S36,IF(AND(($AA36+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S36,IF(AND(($AA36+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S36,IF(AND(($AA36+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S36,IF(AND(($AA36+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S36,IF(AND(($AA36+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S36,IF(AND(($AA36+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R36,0))","v":0},{"$f":"IF(AND(($AB36+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S36,IF(AND(($AA36+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R36,0))","v":0},null,{"$f":"IF(AND(($AB36+$E$2)>KU$5,KU$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>KU$5,KU$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>KV$5,KV$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>KV$5,KV$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>KW$5,KW$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>KW$5,KW$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>KX$5,KX$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>KX$5,KX$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>KY$5,KY$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>KY$5,KY$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>KZ$5,KZ$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>KZ$5,KZ$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LA$5,LA$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LA$5,LA$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LB$5,LB$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LB$5,LB$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LC$5,LC$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LC$5,LC$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LD$5,LD$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LD$5,LD$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LE$5,LE$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LE$5,LE$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LF$5,LF$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LF$5,LF$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LG$5,LG$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LG$5,LG$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LH$5,LH$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LH$5,LH$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LI$5,LI$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LI$5,LI$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LJ$5,LJ$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LJ$5,LJ$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LK$5,LK$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LK$5,LK$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LL$5,LL$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LL$5,LL$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LM$5,LM$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LM$5,LM$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LN$5,LN$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LN$5,LN$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LO$5,LO$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LO$5,LO$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LP$5,LP$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LP$5,LP$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LQ$5,LQ$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LQ$5,LQ$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LR$5,LR$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LR$5,LR$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LS$5,LS$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LS$5,LS$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LT$5,LT$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LT$5,LT$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LU$5,LU$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LU$5,LU$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LV$5,LV$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LV$5,LV$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LW$5,LW$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LW$5,LW$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LX$5,LX$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LX$5,LX$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LY$5,LY$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LY$5,LY$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>LZ$5,LZ$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>LZ$5,LZ$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>MA$5,MA$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>MA$5,MA$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB36+$E$2)>MB$5,MB$5>=$E$2),$S36,IF(AND(($AA36+$E$2)>MB$5,MB$5>=$E$2),$R36,0))*IF($C36=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,12710.58,12710.58,12710.58,12710.58,12710.58,12710.58,12710.58,12710.58,12710.58,12710.58,12710.58,12710.58,12710.58,12710.58,12710.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0.60202499999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B21","v":"Residential_Residential HVAC_DHW_Electric Water Heater EF ≥ 0.95_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"DHW"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Electric Water Heater EF ≥ 0.95"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":52},8772.2923600000049,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I37","v":8772.2923600000049},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I37","v":0},1.0013099999999997,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I37","v":1.0013099999999997},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I37","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I37","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I37","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I37","v":2655.12},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I37","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":15},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B37,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I37","v":4375},0,null,null,1.4242813180794156,0.86437435731634682,1.7578671495142559,5.8480605859468326,0.24354763380906674,null,null,null,null,null,3781.6378132590175,2655.12,null,3781.6378132590175,0,null,3781.6378132590175,0,885.71041275927371,0,2655.12,null,11152.302622959154,0,2655.12,null,3781.6378132590175,11152.302622959154,null,{"$f":"IF(AND(($AB37+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L37,IF(AND(($AA37+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O37,IF(AND(($AA37+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q37,IF(AND(($AA37+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P37,0))*Loss_GasEnergy","v":392.8842715060411},{"$f":"IF(AND(($AB37+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L37,IF(AND(($AA37+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O37,IF(AND(($AA37+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q37,IF(AND(($AA37+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P37,0))*Loss_GasEnergy","v":398.77753557863167},{"$f":"IF(AND(($AB37+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L37,IF(AND(($AA37+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O37,IF(AND(($AA37+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q37,IF(AND(($AA37+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P37,0))*Loss_GasEnergy","v":404.75919861231108},{"$f":"IF(AND(($AB37+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L37,IF(AND(($AA37+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O37,IF(AND(($AA37+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q37,IF(AND(($AA37+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P37,0))*Loss_GasEnergy","v":410.83058659149566},{"$f":"IF(AND(($AB37+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L37,IF(AND(($AA37+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O37,IF(AND(($AA37+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q37,IF(AND(($AA37+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P37,0))*Loss_GasEnergy","v":416.99304539036808},{"$f":"IF(AND(($AB37+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L37,IF(AND(($AA37+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O37,IF(AND(($AA37+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q37,IF(AND(($AA37+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P37,0))*Loss_GasEnergy","v":423.24794107122352},{"$f":"IF(AND(($AB37+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L37,IF(AND(($AA37+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O37,IF(AND(($AA37+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q37,IF(AND(($AA37+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P37,0))*Loss_GasEnergy","v":429.59666018729183},{"$f":"IF(AND(($AB37+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L37,IF(AND(($AA37+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O37,IF(AND(($AA37+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q37,IF(AND(($AA37+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P37,0))*Loss_GasEnergy","v":436.04061009010115},{"$f":"IF(AND(($AB37+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L37,IF(AND(($AA37+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O37,IF(AND(($AA37+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q37,IF(AND(($AA37+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P37,0))*Loss_GasEnergy","v":442.58121924145263},{"$f":"IF(AND(($AB37+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L37,IF(AND(($AA37+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O37,IF(AND(($AA37+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q37,IF(AND(($AA37+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P37,0))*Loss_GasEnergy","v":449.21993753007439},{"$f":"IF(AND(($AB37+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L37,IF(AND(($AA37+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O37,IF(AND(($AA37+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q37,IF(AND(($AA37+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P37,0))*Loss_GasEnergy","v":455.95823659302545},{"$f":"IF(AND(($AB37+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L37,IF(AND(($AA37+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O37,IF(AND(($AA37+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q37,IF(AND(($AA37+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P37,0))*Loss_GasEnergy","v":462.79761014192076},{"$f":"IF(AND(($AB37+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L37,IF(AND(($AA37+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O37,IF(AND(($AA37+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q37,IF(AND(($AA37+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P37,0))*Loss_GasEnergy","v":469.73957429404959},{"$f":"IF(AND(($AB37+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L37,IF(AND(($AA37+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O37,IF(AND(($AA37+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q37,IF(AND(($AA37+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P37,0))*Loss_GasEnergy","v":476.78566790846025},{"$f":"IF(AND(($AB37+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L37,IF(AND(($AA37+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O37,IF(AND(($AA37+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q37,IF(AND(($AA37+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P37,0))*Loss_GasEnergy","v":483.93745292708718},{"$f":"IF(AND(($AB37+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L37,IF(AND(($AA37+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O37,IF(AND(($AA37+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q37,IF(AND(($AA37+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L37,IF(AND(($AA37+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O37,IF(AND(($AA37+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q37,IF(AND(($AA37+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L37,IF(AND(($AA37+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O37,IF(AND(($AA37+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q37,IF(AND(($AA37+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L37,IF(AND(($AA37+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O37,IF(AND(($AA37+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q37,IF(AND(($AA37+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L37,IF(AND(($AA37+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O37,IF(AND(($AA37+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q37,IF(AND(($AA37+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L37,IF(AND(($AA37+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O37,IF(AND(($AA37+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q37,IF(AND(($AA37+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L37,IF(AND(($AA37+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O37,IF(AND(($AA37+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q37,IF(AND(($AA37+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L37,IF(AND(($AA37+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O37,IF(AND(($AA37+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q37,IF(AND(($AA37+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L37,IF(AND(($AA37+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O37,IF(AND(($AA37+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q37,IF(AND(($AA37+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L37,IF(AND(($AA37+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O37,IF(AND(($AA37+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q37,IF(AND(($AA37+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L37,IF(AND(($AA37+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O37,IF(AND(($AA37+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q37,IF(AND(($AA37+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L37,IF(AND(($AA37+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O37,IF(AND(($AA37+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q37,IF(AND(($AA37+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L37,IF(AND(($AA37+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O37,IF(AND(($AA37+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q37,IF(AND(($AA37+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L37,IF(AND(($AA37+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O37,IF(AND(($AA37+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q37,IF(AND(($AA37+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L37,IF(AND(($AA37+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O37,IF(AND(($AA37+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q37,IF(AND(($AA37+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L37,IF(AND(($AA37+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O37,IF(AND(($AA37+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q37,IF(AND(($AA37+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L37,IF(AND(($AA37+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O37,IF(AND(($AA37+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q37,IF(AND(($AA37+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L37,IF(AND(($AA37+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O37,IF(AND(($AA37+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q37,IF(AND(($AA37+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P37,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB37+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L37,IF(AND(($AA37+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K37,0))*Loss_ElectricEnergy+IF(AND(($AB37+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O37,IF(AND(($AA37+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N37,0))*Loss_ElectricDemand+IF(AND(($AB37+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q37,IF(AND(($AA37+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P37,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB37+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L37,IF(AND(($AA37+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L37,IF(AND(($AA37+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L37,IF(AND(($AA37+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L37,IF(AND(($AA37+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L37,IF(AND(($AA37+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L37,IF(AND(($AA37+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L37,IF(AND(($AA37+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L37,IF(AND(($AA37+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L37,IF(AND(($AA37+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L37,IF(AND(($AA37+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L37,IF(AND(($AA37+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L37,IF(AND(($AA37+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L37,IF(AND(($AA37+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L37,IF(AND(($AA37+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L37,IF(AND(($AA37+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K37,0))","v":100.00413290400006},{"$f":"IF(AND(($AB37+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L37,IF(AND(($AA37+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L37,IF(AND(($AA37+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L37,IF(AND(($AA37+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L37,IF(AND(($AA37+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L37,IF(AND(($AA37+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L37,IF(AND(($AA37+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L37,IF(AND(($AA37+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L37,IF(AND(($AA37+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L37,IF(AND(($AA37+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L37,IF(AND(($AA37+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L37,IF(AND(($AA37+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L37,IF(AND(($AA37+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L37,IF(AND(($AA37+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L37,IF(AND(($AA37+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L37,IF(AND(($AA37+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L37,IF(AND(($AA37+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L37,IF(AND(($AA37+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L37,IF(AND(($AA37+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L37,IF(AND(($AA37+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K37,0))","v":0},null,{"$f":"IF(AND(($AB37+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U37,IF(AND(($AA37+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W37,IF(AND(($AA37+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U37,IF(AND(($AA37+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W37,IF(AND(($AA37+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U37,IF(AND(($AA37+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T37,0))\n+IF(AND(($AB37+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W37,IF(AND(($AA37+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U37,IF(AND(($AA37+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W37,IF(AND(($AA37+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U37,IF(AND(($AA37+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W37,IF(AND(($AA37+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U37,IF(AND(($AA37+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W37,IF(AND(($AA37+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U37,IF(AND(($AA37+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W37,IF(AND(($AA37+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U37,IF(AND(($AA37+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W37,IF(AND(($AA37+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U37,IF(AND(($AA37+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W37,IF(AND(($AA37+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U37,IF(AND(($AA37+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W37,IF(AND(($AA37+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U37,IF(AND(($AA37+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W37,IF(AND(($AA37+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U37,IF(AND(($AA37+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W37,IF(AND(($AA37+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U37,IF(AND(($AA37+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W37,IF(AND(($AA37+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U37,IF(AND(($AA37+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W37,IF(AND(($AA37+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U37,IF(AND(($AA37+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W37,IF(AND(($AA37+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U37,IF(AND(($AA37+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W37,IF(AND(($AA37+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U37,IF(AND(($AA37+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T37,0))\n+IF(AND(($AB37+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W37,IF(AND(($AA37+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U37,IF(AND(($AA37+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T37,0))\n+IF(AND(($AB37+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W37,IF(AND(($AA37+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U37,IF(AND(($AA37+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T37,0))\n+IF(AND(($AB37+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W37,IF(AND(($AA37+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U37,IF(AND(($AA37+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W37,IF(AND(($AA37+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U37,IF(AND(($AA37+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W37,IF(AND(($AA37+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U37,IF(AND(($AA37+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W37,IF(AND(($AA37+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U37,IF(AND(($AA37+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W37,IF(AND(($AA37+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U37,IF(AND(($AA37+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W37,IF(AND(($AA37+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U37,IF(AND(($AA37+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T37,0))\n+IF(AND(($AB37+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W37,IF(AND(($AA37+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U37,IF(AND(($AA37+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T37,0))\n+IF(AND(($AB37+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W37,IF(AND(($AA37+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U37,IF(AND(($AA37+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T37,0))\n+IF(AND(($AB37+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W37,IF(AND(($AA37+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U37,IF(AND(($AA37+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T37,0))\n+IF(AND(($AB37+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W37,IF(AND(($AA37+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U37,IF(AND(($AA37+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T37,0))\n+IF(AND(($AB37+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W37,IF(AND(($AA37+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U37,IF(AND(($AA37+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T37,0))\n+IF(AND(($AB37+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W37,IF(AND(($AA37+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U37,IF(AND(($AA37+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T37,0))\n+IF(AND(($AB37+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W37,IF(AND(($AA37+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U37,IF(AND(($AA37+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T37,0))\n+IF(AND(($AB37+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W37,IF(AND(($AA37+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U37,IF(AND(($AA37+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T37,0))\n+IF(AND(($AB37+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W37,IF(AND(($AA37+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U37,IF(AND(($AA37+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T37,0))\n+IF(AND(($AB37+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W37,IF(AND(($AA37+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V37,0))","v":0},null,{"$f":"IF(AND(($AB37+$E$2)>GT$5,GT$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>GT$5,GT$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB37+$E$2)>GT$5,GT$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>GT$5,GT$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>GU$5,GU$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>GU$5,GU$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB37+$E$2)>GU$5,GU$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>GU$5,GU$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>GV$5,GV$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>GV$5,GV$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB37+$E$2)>GV$5,GV$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>GV$5,GV$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>GW$5,GW$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>GW$5,GW$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB37+$E$2)>GW$5,GW$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>GW$5,GW$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>GX$5,GX$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>GX$5,GX$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB37+$E$2)>GX$5,GX$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>GX$5,GX$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>GY$5,GY$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>GY$5,GY$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB37+$E$2)>GY$5,GY$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>GY$5,GY$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>GZ$5,GZ$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>GZ$5,GZ$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB37+$E$2)>GZ$5,GZ$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>GZ$5,GZ$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HA$5,HA$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HA$5,HA$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB37+$E$2)>HA$5,HA$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HA$5,HA$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HB$5,HB$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HB$5,HB$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB37+$E$2)>HB$5,HB$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HB$5,HB$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HC$5,HC$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HC$5,HC$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB37+$E$2)>HC$5,HC$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HC$5,HC$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HD$5,HD$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HD$5,HD$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB37+$E$2)>HD$5,HD$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HD$5,HD$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HE$5,HE$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HE$5,HE$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB37+$E$2)>HE$5,HE$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HE$5,HE$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HF$5,HF$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HF$5,HF$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB37+$E$2)>HF$5,HF$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HF$5,HF$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HG$5,HG$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HG$5,HG$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB37+$E$2)>HG$5,HG$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HG$5,HG$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HH$5,HH$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HH$5,HH$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB37+$E$2)>HH$5,HH$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HH$5,HH$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HI$5,HI$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HI$5,HI$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB37+$E$2)>HI$5,HI$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HI$5,HI$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HJ$5,HJ$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HJ$5,HJ$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB37+$E$2)>HJ$5,HJ$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HJ$5,HJ$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HK$5,HK$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HK$5,HK$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB37+$E$2)>HK$5,HK$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HK$5,HK$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HL$5,HL$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HL$5,HL$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB37+$E$2)>HL$5,HL$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HL$5,HL$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HM$5,HM$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HM$5,HM$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB37+$E$2)>HM$5,HM$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HM$5,HM$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HN$5,HN$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HN$5,HN$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB37+$E$2)>HN$5,HN$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HN$5,HN$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HO$5,HO$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HO$5,HO$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB37+$E$2)>HO$5,HO$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HO$5,HO$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HP$5,HP$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HP$5,HP$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB37+$E$2)>HP$5,HP$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HP$5,HP$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HQ$5,HQ$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HQ$5,HQ$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB37+$E$2)>HQ$5,HQ$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HQ$5,HQ$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HR$5,HR$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HR$5,HR$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB37+$E$2)>HR$5,HR$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HR$5,HR$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HS$5,HS$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HS$5,HS$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB37+$E$2)>HS$5,HS$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HS$5,HS$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HT$5,HT$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HT$5,HT$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB37+$E$2)>HT$5,HT$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HT$5,HT$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HU$5,HU$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HU$5,HU$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB37+$E$2)>HU$5,HU$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HU$5,HU$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HV$5,HV$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HV$5,HV$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB37+$E$2)>HV$5,HV$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HV$5,HV$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HW$5,HW$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HW$5,HW$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB37+$E$2)>HW$5,HW$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HW$5,HW$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HX$5,HX$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HX$5,HX$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB37+$E$2)>HX$5,HX$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HX$5,HX$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HY$5,HY$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HY$5,HY$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB37+$E$2)>HY$5,HY$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HY$5,HY$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HZ$5,HZ$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>HZ$5,HZ$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB37+$E$2)>HZ$5,HZ$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>HZ$5,HZ$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB37+$E$2)>IA$5,IA$5>=$E$2),$U37,IF(AND(($AA37+$E$2)>IA$5,IA$5>=$E$2),$T37,0))/Loss_Propane\n *IF($C37=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB37+$E$2)>IA$5,IA$5>=$E$2),$W37,IF(AND(($AA37+$E$2)>IA$5,IA$5>=$E$2),$V37,0))/Loss_OilEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB37+$E$2)>GT$5,GT$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>GT$5,GT$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB37+$E$2)>GT$5,GT$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>GT$5,GT$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":1158.6419715483498},{"$f":"IF(AND(($AB37+$E$2)>GU$5,GU$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>GU$5,GU$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB37+$E$2)>GU$5,GU$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>GU$5,GU$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":1176.0216011215748},{"$f":"IF(AND(($AB37+$E$2)>GV$5,GV$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>GV$5,GV$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB37+$E$2)>GV$5,GV$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>GV$5,GV$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":1193.6619251383984},{"$f":"IF(AND(($AB37+$E$2)>GW$5,GW$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>GW$5,GW$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB37+$E$2)>GW$5,GW$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>GW$5,GW$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":1211.5668540154743},{"$f":"IF(AND(($AB37+$E$2)>GX$5,GX$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>GX$5,GX$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB37+$E$2)>GX$5,GX$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>GX$5,GX$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":1229.7403568257062},{"$f":"IF(AND(($AB37+$E$2)>GY$5,GY$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>GY$5,GY$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB37+$E$2)>GY$5,GY$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>GY$5,GY$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":1248.1864621780917},{"$f":"IF(AND(($AB37+$E$2)>GZ$5,GZ$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>GZ$5,GZ$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB37+$E$2)>GZ$5,GZ$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>GZ$5,GZ$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":1266.9092591107628},{"$f":"IF(AND(($AB37+$E$2)>HA$5,HA$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HA$5,HA$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB37+$E$2)>HA$5,HA$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HA$5,HA$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":1285.9128979974241},{"$f":"IF(AND(($AB37+$E$2)>HB$5,HB$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HB$5,HB$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB37+$E$2)>HB$5,HB$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HB$5,HB$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":1305.2015914673855},{"$f":"IF(AND(($AB37+$E$2)>HC$5,HC$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HC$5,HC$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB37+$E$2)>HC$5,HC$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HC$5,HC$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":1324.7796153393961},{"$f":"IF(AND(($AB37+$E$2)>HD$5,HD$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HD$5,HD$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB37+$E$2)>HD$5,HD$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HD$5,HD$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":1344.6513095694868},{"$f":"IF(AND(($AB37+$E$2)>HE$5,HE$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HE$5,HE$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB37+$E$2)>HE$5,HE$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HE$5,HE$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":1364.821079213029},{"$f":"IF(AND(($AB37+$E$2)>HF$5,HF$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HF$5,HF$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB37+$E$2)>HF$5,HF$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HF$5,HF$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":1385.2933954012242},{"$f":"IF(AND(($AB37+$E$2)>HG$5,HG$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HG$5,HG$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB37+$E$2)>HG$5,HG$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HG$5,HG$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":1406.0727963322424},{"$f":"IF(AND(($AB37+$E$2)>HH$5,HH$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HH$5,HH$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB37+$E$2)>HH$5,HH$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HH$5,HH$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":1427.1638882772259},{"$f":"IF(AND(($AB37+$E$2)>HI$5,HI$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HI$5,HI$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB37+$E$2)>HI$5,HI$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HI$5,HI$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HJ$5,HJ$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HJ$5,HJ$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB37+$E$2)>HJ$5,HJ$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HJ$5,HJ$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HK$5,HK$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HK$5,HK$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB37+$E$2)>HK$5,HK$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HK$5,HK$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HL$5,HL$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HL$5,HL$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB37+$E$2)>HL$5,HL$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HL$5,HL$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HM$5,HM$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HM$5,HM$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB37+$E$2)>HM$5,HM$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HM$5,HM$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HN$5,HN$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HN$5,HN$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB37+$E$2)>HN$5,HN$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HN$5,HN$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HO$5,HO$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HO$5,HO$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB37+$E$2)>HO$5,HO$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HO$5,HO$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HP$5,HP$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HP$5,HP$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB37+$E$2)>HP$5,HP$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HP$5,HP$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HQ$5,HQ$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HQ$5,HQ$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB37+$E$2)>HQ$5,HQ$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HQ$5,HQ$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HR$5,HR$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HR$5,HR$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB37+$E$2)>HR$5,HR$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HR$5,HR$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HS$5,HS$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HS$5,HS$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB37+$E$2)>HS$5,HS$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HS$5,HS$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HT$5,HT$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HT$5,HT$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB37+$E$2)>HT$5,HT$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HT$5,HT$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HU$5,HU$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HU$5,HU$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB37+$E$2)>HU$5,HU$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HU$5,HU$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HV$5,HV$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HV$5,HV$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB37+$E$2)>HV$5,HV$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HV$5,HV$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HW$5,HW$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HW$5,HW$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB37+$E$2)>HW$5,HW$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HW$5,HW$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HX$5,HX$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HX$5,HX$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB37+$E$2)>HX$5,HX$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HX$5,HX$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HY$5,HY$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HY$5,HY$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB37+$E$2)>HY$5,HY$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HY$5,HY$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>HZ$5,HZ$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>HZ$5,HZ$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB37+$E$2)>HZ$5,HZ$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>HZ$5,HZ$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB37+$E$2)>IA$5,IA$5>=$E$2),$L37,IF(AND(($AA37+$E$2)>IA$5,IA$5>=$E$2),$K37,0))/Loss_ElectricEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB37+$E$2)>IA$5,IA$5>=$E$2),$Q37,IF(AND(($AA37+$E$2)>IA$5,IA$5>=$E$2),$P37,0))/Loss_GasEnergy\n *IF($C37=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,2655.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB37+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S37,IF(AND(($AA37+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S37,IF(AND(($AA37+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S37,IF(AND(($AA37+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S37,IF(AND(($AA37+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S37,IF(AND(($AA37+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S37,IF(AND(($AA37+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S37,IF(AND(($AA37+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S37,IF(AND(($AA37+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S37,IF(AND(($AA37+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S37,IF(AND(($AA37+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S37,IF(AND(($AA37+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S37,IF(AND(($AA37+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S37,IF(AND(($AA37+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S37,IF(AND(($AA37+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S37,IF(AND(($AA37+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S37,IF(AND(($AA37+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S37,IF(AND(($AA37+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S37,IF(AND(($AA37+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S37,IF(AND(($AA37+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S37,IF(AND(($AA37+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S37,IF(AND(($AA37+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S37,IF(AND(($AA37+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S37,IF(AND(($AA37+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S37,IF(AND(($AA37+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S37,IF(AND(($AA37+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S37,IF(AND(($AA37+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S37,IF(AND(($AA37+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S37,IF(AND(($AA37+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S37,IF(AND(($AA37+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S37,IF(AND(($AA37+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S37,IF(AND(($AA37+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S37,IF(AND(($AA37+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S37,IF(AND(($AA37+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R37,0))","v":0},{"$f":"IF(AND(($AB37+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S37,IF(AND(($AA37+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R37,0))","v":0},null,{"$f":"IF(AND(($AB37+$E$2)>KU$5,KU$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>KU$5,KU$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>KV$5,KV$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>KV$5,KV$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>KW$5,KW$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>KW$5,KW$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>KX$5,KX$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>KX$5,KX$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>KY$5,KY$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>KY$5,KY$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>KZ$5,KZ$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>KZ$5,KZ$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LA$5,LA$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LA$5,LA$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LB$5,LB$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LB$5,LB$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LC$5,LC$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LC$5,LC$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LD$5,LD$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LD$5,LD$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LE$5,LE$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LE$5,LE$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LF$5,LF$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LF$5,LF$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LG$5,LG$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LG$5,LG$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LH$5,LH$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LH$5,LH$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LI$5,LI$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LI$5,LI$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LJ$5,LJ$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LJ$5,LJ$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LK$5,LK$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LK$5,LK$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LL$5,LL$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LL$5,LL$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LM$5,LM$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LM$5,LM$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LN$5,LN$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LN$5,LN$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LO$5,LO$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LO$5,LO$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LP$5,LP$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LP$5,LP$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LQ$5,LQ$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LQ$5,LQ$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LR$5,LR$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LR$5,LR$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LS$5,LS$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LS$5,LS$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LT$5,LT$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LT$5,LT$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LU$5,LU$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LU$5,LU$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LV$5,LV$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LV$5,LV$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LW$5,LW$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LW$5,LW$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LX$5,LX$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LX$5,LX$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LY$5,LY$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LY$5,LY$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>LZ$5,LZ$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>LZ$5,LZ$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>MA$5,MA$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>MA$5,MA$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB37+$E$2)>MB$5,MB$5>=$E$2),$S37,IF(AND(($AA37+$E$2)>MB$5,MB$5>=$E$2),$R37,0))*IF($C37=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,9184.5901009200043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,1.0483715699999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B22","v":"Residential_Residential HVAC_DHW_Electric Water Heater EF 0.95_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"DHW"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Electric Water Heater EF 0.95"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":11},1326.8003800000001,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I38","v":1326.8003800000001},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I38","v":0},0.15146999999999999,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I38","v":0.15146999999999999},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I38","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I38","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I38","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I38","v":561.66000000000008},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I38","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":15},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B38,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I38","v":530},0,null,null,1.0183606886453538,1.079193329027452,1.256872969097468,3.9468264324355875,0.25802013493076847,null,null,null,null,null,571.97246438454954,561.66000000000008,null,571.97246438454954,0,null,571.97246438454954,0,133.96280743873439,0,561.66000000000008,null,1686.7745340417721,0,561.66000000000008,null,571.97246438454954,1686.7745340417721,null,{"$f":"IF(AND(($AB38+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L38,IF(AND(($AA38+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O38,IF(AND(($AA38+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q38,IF(AND(($AA38+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P38,0))*Loss_GasEnergy","v":59.423719586084793},{"$f":"IF(AND(($AB38+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L38,IF(AND(($AA38+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O38,IF(AND(($AA38+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q38,IF(AND(($AA38+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P38,0))*Loss_GasEnergy","v":60.315075379876063},{"$f":"IF(AND(($AB38+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L38,IF(AND(($AA38+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O38,IF(AND(($AA38+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q38,IF(AND(($AA38+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P38,0))*Loss_GasEnergy","v":61.219801510574193},{"$f":"IF(AND(($AB38+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L38,IF(AND(($AA38+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O38,IF(AND(($AA38+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q38,IF(AND(($AA38+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P38,0))*Loss_GasEnergy","v":62.1380985332328},{"$f":"IF(AND(($AB38+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L38,IF(AND(($AA38+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O38,IF(AND(($AA38+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q38,IF(AND(($AA38+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P38,0))*Loss_GasEnergy","v":63.070170011231284},{"$f":"IF(AND(($AB38+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L38,IF(AND(($AA38+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O38,IF(AND(($AA38+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q38,IF(AND(($AA38+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P38,0))*Loss_GasEnergy","v":64.016222561399744},{"$f":"IF(AND(($AB38+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L38,IF(AND(($AA38+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O38,IF(AND(($AA38+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q38,IF(AND(($AA38+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P38,0))*Loss_GasEnergy","v":64.976465899820738},{"$f":"IF(AND(($AB38+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L38,IF(AND(($AA38+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O38,IF(AND(($AA38+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q38,IF(AND(($AA38+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P38,0))*Loss_GasEnergy","v":65.951112888318036},{"$f":"IF(AND(($AB38+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L38,IF(AND(($AA38+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O38,IF(AND(($AA38+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q38,IF(AND(($AA38+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P38,0))*Loss_GasEnergy","v":66.940379581642802},{"$f":"IF(AND(($AB38+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L38,IF(AND(($AA38+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O38,IF(AND(($AA38+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q38,IF(AND(($AA38+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P38,0))*Loss_GasEnergy","v":67.944485275367427},{"$f":"IF(AND(($AB38+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L38,IF(AND(($AA38+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O38,IF(AND(($AA38+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q38,IF(AND(($AA38+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P38,0))*Loss_GasEnergy","v":68.963652554497941},{"$f":"IF(AND(($AB38+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L38,IF(AND(($AA38+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O38,IF(AND(($AA38+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q38,IF(AND(($AA38+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P38,0))*Loss_GasEnergy","v":69.998107342815402},{"$f":"IF(AND(($AB38+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L38,IF(AND(($AA38+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O38,IF(AND(($AA38+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q38,IF(AND(($AA38+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P38,0))*Loss_GasEnergy","v":71.048078952957624},{"$f":"IF(AND(($AB38+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L38,IF(AND(($AA38+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O38,IF(AND(($AA38+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q38,IF(AND(($AA38+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P38,0))*Loss_GasEnergy","v":72.113800137251985},{"$f":"IF(AND(($AB38+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L38,IF(AND(($AA38+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O38,IF(AND(($AA38+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q38,IF(AND(($AA38+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P38,0))*Loss_GasEnergy","v":73.195507139310777},{"$f":"IF(AND(($AB38+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L38,IF(AND(($AA38+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O38,IF(AND(($AA38+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q38,IF(AND(($AA38+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L38,IF(AND(($AA38+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O38,IF(AND(($AA38+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q38,IF(AND(($AA38+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L38,IF(AND(($AA38+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O38,IF(AND(($AA38+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q38,IF(AND(($AA38+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L38,IF(AND(($AA38+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O38,IF(AND(($AA38+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q38,IF(AND(($AA38+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L38,IF(AND(($AA38+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O38,IF(AND(($AA38+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q38,IF(AND(($AA38+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L38,IF(AND(($AA38+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O38,IF(AND(($AA38+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q38,IF(AND(($AA38+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L38,IF(AND(($AA38+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O38,IF(AND(($AA38+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q38,IF(AND(($AA38+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L38,IF(AND(($AA38+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O38,IF(AND(($AA38+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q38,IF(AND(($AA38+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L38,IF(AND(($AA38+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O38,IF(AND(($AA38+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q38,IF(AND(($AA38+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L38,IF(AND(($AA38+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O38,IF(AND(($AA38+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q38,IF(AND(($AA38+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L38,IF(AND(($AA38+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O38,IF(AND(($AA38+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q38,IF(AND(($AA38+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L38,IF(AND(($AA38+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O38,IF(AND(($AA38+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q38,IF(AND(($AA38+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L38,IF(AND(($AA38+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O38,IF(AND(($AA38+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q38,IF(AND(($AA38+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L38,IF(AND(($AA38+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O38,IF(AND(($AA38+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q38,IF(AND(($AA38+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L38,IF(AND(($AA38+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O38,IF(AND(($AA38+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q38,IF(AND(($AA38+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L38,IF(AND(($AA38+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O38,IF(AND(($AA38+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q38,IF(AND(($AA38+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L38,IF(AND(($AA38+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O38,IF(AND(($AA38+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q38,IF(AND(($AA38+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L38,IF(AND(($AA38+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O38,IF(AND(($AA38+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q38,IF(AND(($AA38+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P38,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB38+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L38,IF(AND(($AA38+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K38,0))*Loss_ElectricEnergy+IF(AND(($AB38+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O38,IF(AND(($AA38+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N38,0))*Loss_ElectricDemand+IF(AND(($AB38+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q38,IF(AND(($AA38+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P38,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB38+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L38,IF(AND(($AA38+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L38,IF(AND(($AA38+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L38,IF(AND(($AA38+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L38,IF(AND(($AA38+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L38,IF(AND(($AA38+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L38,IF(AND(($AA38+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L38,IF(AND(($AA38+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L38,IF(AND(($AA38+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L38,IF(AND(($AA38+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L38,IF(AND(($AA38+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L38,IF(AND(($AA38+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L38,IF(AND(($AA38+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L38,IF(AND(($AA38+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L38,IF(AND(($AA38+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L38,IF(AND(($AA38+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K38,0))","v":15.125524332000001},{"$f":"IF(AND(($AB38+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L38,IF(AND(($AA38+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L38,IF(AND(($AA38+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L38,IF(AND(($AA38+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L38,IF(AND(($AA38+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L38,IF(AND(($AA38+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L38,IF(AND(($AA38+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L38,IF(AND(($AA38+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L38,IF(AND(($AA38+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L38,IF(AND(($AA38+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L38,IF(AND(($AA38+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L38,IF(AND(($AA38+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L38,IF(AND(($AA38+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L38,IF(AND(($AA38+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L38,IF(AND(($AA38+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L38,IF(AND(($AA38+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L38,IF(AND(($AA38+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L38,IF(AND(($AA38+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L38,IF(AND(($AA38+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L38,IF(AND(($AA38+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K38,0))","v":0},null,{"$f":"IF(AND(($AB38+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U38,IF(AND(($AA38+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W38,IF(AND(($AA38+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U38,IF(AND(($AA38+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W38,IF(AND(($AA38+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U38,IF(AND(($AA38+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T38,0))\n+IF(AND(($AB38+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W38,IF(AND(($AA38+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U38,IF(AND(($AA38+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W38,IF(AND(($AA38+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U38,IF(AND(($AA38+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W38,IF(AND(($AA38+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U38,IF(AND(($AA38+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W38,IF(AND(($AA38+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U38,IF(AND(($AA38+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W38,IF(AND(($AA38+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U38,IF(AND(($AA38+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W38,IF(AND(($AA38+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U38,IF(AND(($AA38+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W38,IF(AND(($AA38+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U38,IF(AND(($AA38+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W38,IF(AND(($AA38+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U38,IF(AND(($AA38+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W38,IF(AND(($AA38+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U38,IF(AND(($AA38+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W38,IF(AND(($AA38+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U38,IF(AND(($AA38+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W38,IF(AND(($AA38+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U38,IF(AND(($AA38+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W38,IF(AND(($AA38+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U38,IF(AND(($AA38+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W38,IF(AND(($AA38+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U38,IF(AND(($AA38+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W38,IF(AND(($AA38+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U38,IF(AND(($AA38+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T38,0))\n+IF(AND(($AB38+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W38,IF(AND(($AA38+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U38,IF(AND(($AA38+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T38,0))\n+IF(AND(($AB38+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W38,IF(AND(($AA38+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U38,IF(AND(($AA38+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T38,0))\n+IF(AND(($AB38+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W38,IF(AND(($AA38+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U38,IF(AND(($AA38+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W38,IF(AND(($AA38+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U38,IF(AND(($AA38+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W38,IF(AND(($AA38+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U38,IF(AND(($AA38+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W38,IF(AND(($AA38+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U38,IF(AND(($AA38+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W38,IF(AND(($AA38+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U38,IF(AND(($AA38+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W38,IF(AND(($AA38+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U38,IF(AND(($AA38+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T38,0))\n+IF(AND(($AB38+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W38,IF(AND(($AA38+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U38,IF(AND(($AA38+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T38,0))\n+IF(AND(($AB38+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W38,IF(AND(($AA38+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U38,IF(AND(($AA38+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T38,0))\n+IF(AND(($AB38+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W38,IF(AND(($AA38+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U38,IF(AND(($AA38+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T38,0))\n+IF(AND(($AB38+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W38,IF(AND(($AA38+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U38,IF(AND(($AA38+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T38,0))\n+IF(AND(($AB38+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W38,IF(AND(($AA38+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U38,IF(AND(($AA38+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T38,0))\n+IF(AND(($AB38+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W38,IF(AND(($AA38+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U38,IF(AND(($AA38+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T38,0))\n+IF(AND(($AB38+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W38,IF(AND(($AA38+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U38,IF(AND(($AA38+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T38,0))\n+IF(AND(($AB38+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W38,IF(AND(($AA38+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U38,IF(AND(($AA38+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T38,0))\n+IF(AND(($AB38+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W38,IF(AND(($AA38+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U38,IF(AND(($AA38+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T38,0))\n+IF(AND(($AB38+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W38,IF(AND(($AA38+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V38,0))","v":0},null,{"$f":"IF(AND(($AB38+$E$2)>GT$5,GT$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>GT$5,GT$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB38+$E$2)>GT$5,GT$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>GT$5,GT$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>GU$5,GU$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>GU$5,GU$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB38+$E$2)>GU$5,GU$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>GU$5,GU$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>GV$5,GV$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>GV$5,GV$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB38+$E$2)>GV$5,GV$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>GV$5,GV$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>GW$5,GW$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>GW$5,GW$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB38+$E$2)>GW$5,GW$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>GW$5,GW$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>GX$5,GX$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>GX$5,GX$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB38+$E$2)>GX$5,GX$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>GX$5,GX$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>GY$5,GY$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>GY$5,GY$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB38+$E$2)>GY$5,GY$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>GY$5,GY$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>GZ$5,GZ$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>GZ$5,GZ$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB38+$E$2)>GZ$5,GZ$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>GZ$5,GZ$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HA$5,HA$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HA$5,HA$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB38+$E$2)>HA$5,HA$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HA$5,HA$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HB$5,HB$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HB$5,HB$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB38+$E$2)>HB$5,HB$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HB$5,HB$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HC$5,HC$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HC$5,HC$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB38+$E$2)>HC$5,HC$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HC$5,HC$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HD$5,HD$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HD$5,HD$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB38+$E$2)>HD$5,HD$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HD$5,HD$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HE$5,HE$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HE$5,HE$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB38+$E$2)>HE$5,HE$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HE$5,HE$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HF$5,HF$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HF$5,HF$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB38+$E$2)>HF$5,HF$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HF$5,HF$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HG$5,HG$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HG$5,HG$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB38+$E$2)>HG$5,HG$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HG$5,HG$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HH$5,HH$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HH$5,HH$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB38+$E$2)>HH$5,HH$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HH$5,HH$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HI$5,HI$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HI$5,HI$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB38+$E$2)>HI$5,HI$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HI$5,HI$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HJ$5,HJ$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HJ$5,HJ$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB38+$E$2)>HJ$5,HJ$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HJ$5,HJ$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HK$5,HK$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HK$5,HK$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB38+$E$2)>HK$5,HK$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HK$5,HK$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HL$5,HL$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HL$5,HL$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB38+$E$2)>HL$5,HL$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HL$5,HL$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HM$5,HM$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HM$5,HM$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB38+$E$2)>HM$5,HM$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HM$5,HM$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HN$5,HN$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HN$5,HN$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB38+$E$2)>HN$5,HN$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HN$5,HN$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HO$5,HO$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HO$5,HO$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB38+$E$2)>HO$5,HO$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HO$5,HO$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HP$5,HP$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HP$5,HP$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB38+$E$2)>HP$5,HP$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HP$5,HP$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HQ$5,HQ$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HQ$5,HQ$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB38+$E$2)>HQ$5,HQ$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HQ$5,HQ$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HR$5,HR$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HR$5,HR$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB38+$E$2)>HR$5,HR$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HR$5,HR$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HS$5,HS$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HS$5,HS$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB38+$E$2)>HS$5,HS$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HS$5,HS$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HT$5,HT$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HT$5,HT$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB38+$E$2)>HT$5,HT$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HT$5,HT$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HU$5,HU$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HU$5,HU$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB38+$E$2)>HU$5,HU$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HU$5,HU$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HV$5,HV$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HV$5,HV$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB38+$E$2)>HV$5,HV$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HV$5,HV$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HW$5,HW$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HW$5,HW$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB38+$E$2)>HW$5,HW$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HW$5,HW$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HX$5,HX$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HX$5,HX$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB38+$E$2)>HX$5,HX$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HX$5,HX$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HY$5,HY$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HY$5,HY$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB38+$E$2)>HY$5,HY$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HY$5,HY$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HZ$5,HZ$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>HZ$5,HZ$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB38+$E$2)>HZ$5,HZ$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>HZ$5,HZ$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB38+$E$2)>IA$5,IA$5>=$E$2),$U38,IF(AND(($AA38+$E$2)>IA$5,IA$5>=$E$2),$T38,0))/Loss_Propane\n *IF($C38=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB38+$E$2)>IA$5,IA$5>=$E$2),$W38,IF(AND(($AA38+$E$2)>IA$5,IA$5>=$E$2),$V38,0))/Loss_OilEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB38+$E$2)>GT$5,GT$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>GT$5,GT$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB38+$E$2)>GT$5,GT$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>GT$5,GT$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":175.2434306845536},{"$f":"IF(AND(($AB38+$E$2)>GU$5,GU$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>GU$5,GU$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB38+$E$2)>GU$5,GU$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>GU$5,GU$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":177.87208214482189},{"$f":"IF(AND(($AB38+$E$2)>GV$5,GV$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>GV$5,GV$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB38+$E$2)>GV$5,GV$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>GV$5,GV$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":180.5401633769942},{"$f":"IF(AND(($AB38+$E$2)>GW$5,GW$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>GW$5,GW$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB38+$E$2)>GW$5,GW$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>GW$5,GW$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":183.24826582764908},{"$f":"IF(AND(($AB38+$E$2)>GX$5,GX$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>GX$5,GX$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB38+$E$2)>GX$5,GX$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>GX$5,GX$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":185.99698981506378},{"$f":"IF(AND(($AB38+$E$2)>GY$5,GY$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>GY$5,GY$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB38+$E$2)>GY$5,GY$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>GY$5,GY$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":188.78694466228973},{"$f":"IF(AND(($AB38+$E$2)>GZ$5,GZ$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>GZ$5,GZ$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB38+$E$2)>GZ$5,GZ$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>GZ$5,GZ$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":191.61874883222404},{"$f":"IF(AND(($AB38+$E$2)>HA$5,HA$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HA$5,HA$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB38+$E$2)>HA$5,HA$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HA$5,HA$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":194.49303006470737},{"$f":"IF(AND(($AB38+$E$2)>HB$5,HB$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HB$5,HB$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB38+$E$2)>HB$5,HB$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HB$5,HB$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":197.41042551567799},{"$f":"IF(AND(($AB38+$E$2)>HC$5,HC$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HC$5,HC$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB38+$E$2)>HC$5,HC$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HC$5,HC$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":200.37158189841313},{"$f":"IF(AND(($AB38+$E$2)>HD$5,HD$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HD$5,HD$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB38+$E$2)>HD$5,HD$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HD$5,HD$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":203.37715562688931},{"$f":"IF(AND(($AB38+$E$2)>HE$5,HE$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HE$5,HE$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB38+$E$2)>HE$5,HE$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HE$5,HE$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":206.4278129612926},{"$f":"IF(AND(($AB38+$E$2)>HF$5,HF$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HF$5,HF$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB38+$E$2)>HF$5,HF$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HF$5,HF$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":209.52423015571196},{"$f":"IF(AND(($AB38+$E$2)>HG$5,HG$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HG$5,HG$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB38+$E$2)>HG$5,HG$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HG$5,HG$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":212.66709360804765},{"$f":"IF(AND(($AB38+$E$2)>HH$5,HH$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HH$5,HH$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB38+$E$2)>HH$5,HH$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HH$5,HH$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":215.85710001216833},{"$f":"IF(AND(($AB38+$E$2)>HI$5,HI$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HI$5,HI$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB38+$E$2)>HI$5,HI$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HI$5,HI$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HJ$5,HJ$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HJ$5,HJ$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB38+$E$2)>HJ$5,HJ$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HJ$5,HJ$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HK$5,HK$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HK$5,HK$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB38+$E$2)>HK$5,HK$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HK$5,HK$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HL$5,HL$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HL$5,HL$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB38+$E$2)>HL$5,HL$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HL$5,HL$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HM$5,HM$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HM$5,HM$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB38+$E$2)>HM$5,HM$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HM$5,HM$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HN$5,HN$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HN$5,HN$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB38+$E$2)>HN$5,HN$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HN$5,HN$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HO$5,HO$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HO$5,HO$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB38+$E$2)>HO$5,HO$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HO$5,HO$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HP$5,HP$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HP$5,HP$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB38+$E$2)>HP$5,HP$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HP$5,HP$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HQ$5,HQ$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HQ$5,HQ$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB38+$E$2)>HQ$5,HQ$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HQ$5,HQ$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HR$5,HR$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HR$5,HR$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB38+$E$2)>HR$5,HR$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HR$5,HR$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HS$5,HS$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HS$5,HS$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB38+$E$2)>HS$5,HS$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HS$5,HS$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HT$5,HT$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HT$5,HT$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB38+$E$2)>HT$5,HT$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HT$5,HT$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HU$5,HU$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HU$5,HU$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB38+$E$2)>HU$5,HU$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HU$5,HU$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HV$5,HV$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HV$5,HV$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB38+$E$2)>HV$5,HV$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HV$5,HV$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HW$5,HW$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HW$5,HW$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB38+$E$2)>HW$5,HW$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HW$5,HW$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HX$5,HX$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HX$5,HX$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB38+$E$2)>HX$5,HX$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HX$5,HX$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HY$5,HY$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HY$5,HY$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB38+$E$2)>HY$5,HY$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HY$5,HY$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>HZ$5,HZ$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>HZ$5,HZ$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB38+$E$2)>HZ$5,HZ$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>HZ$5,HZ$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB38+$E$2)>IA$5,IA$5>=$E$2),$L38,IF(AND(($AA38+$E$2)>IA$5,IA$5>=$E$2),$K38,0))/Loss_ElectricEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB38+$E$2)>IA$5,IA$5>=$E$2),$Q38,IF(AND(($AA38+$E$2)>IA$5,IA$5>=$E$2),$P38,0))/Loss_GasEnergy\n *IF($C38=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,561.66000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB38+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S38,IF(AND(($AA38+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S38,IF(AND(($AA38+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S38,IF(AND(($AA38+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S38,IF(AND(($AA38+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S38,IF(AND(($AA38+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S38,IF(AND(($AA38+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S38,IF(AND(($AA38+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S38,IF(AND(($AA38+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S38,IF(AND(($AA38+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S38,IF(AND(($AA38+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S38,IF(AND(($AA38+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S38,IF(AND(($AA38+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S38,IF(AND(($AA38+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S38,IF(AND(($AA38+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S38,IF(AND(($AA38+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S38,IF(AND(($AA38+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S38,IF(AND(($AA38+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S38,IF(AND(($AA38+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S38,IF(AND(($AA38+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S38,IF(AND(($AA38+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S38,IF(AND(($AA38+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S38,IF(AND(($AA38+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S38,IF(AND(($AA38+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S38,IF(AND(($AA38+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S38,IF(AND(($AA38+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S38,IF(AND(($AA38+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S38,IF(AND(($AA38+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S38,IF(AND(($AA38+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S38,IF(AND(($AA38+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S38,IF(AND(($AA38+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S38,IF(AND(($AA38+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S38,IF(AND(($AA38+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S38,IF(AND(($AA38+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R38,0))","v":0},{"$f":"IF(AND(($AB38+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S38,IF(AND(($AA38+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R38,0))","v":0},null,{"$f":"IF(AND(($AB38+$E$2)>KU$5,KU$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>KU$5,KU$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>KV$5,KV$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>KV$5,KV$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>KW$5,KW$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>KW$5,KW$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>KX$5,KX$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>KX$5,KX$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>KY$5,KY$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>KY$5,KY$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>KZ$5,KZ$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>KZ$5,KZ$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LA$5,LA$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LA$5,LA$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LB$5,LB$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LB$5,LB$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LC$5,LC$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LC$5,LC$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LD$5,LD$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LD$5,LD$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LE$5,LE$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LE$5,LE$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LF$5,LF$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LF$5,LF$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LG$5,LG$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LG$5,LG$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LH$5,LH$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LH$5,LH$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LI$5,LI$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LI$5,LI$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LJ$5,LJ$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LJ$5,LJ$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LK$5,LK$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LK$5,LK$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LL$5,LL$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LL$5,LL$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LM$5,LM$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LM$5,LM$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LN$5,LN$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LN$5,LN$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LO$5,LO$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LO$5,LO$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LP$5,LP$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LP$5,LP$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LQ$5,LQ$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LQ$5,LQ$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LR$5,LR$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LR$5,LR$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LS$5,LS$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LS$5,LS$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LT$5,LT$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LT$5,LT$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LU$5,LU$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LU$5,LU$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LV$5,LV$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LV$5,LV$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LW$5,LW$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LW$5,LW$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LX$5,LX$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LX$5,LX$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LY$5,LY$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LY$5,LY$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>LZ$5,LZ$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>LZ$5,LZ$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>MA$5,MA$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>MA$5,MA$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB38+$E$2)>MB$5,MB$5>=$E$2),$S38,IF(AND(($AA38+$E$2)>MB$5,MB$5>=$E$2),$R38,0))*IF($C38=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,1389.15999786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0.15858908999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B23","v":"Residential_Whole House Efficiency_Various_Audit Measures_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Whole House Efficiency"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Various"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Audit Measures"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":17},8636,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I39","v":8636},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I39","v":0},3.2299999999999995,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I39","v":3.2299999999999995},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I39","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I39","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I39","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I39","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I39","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":15},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B39,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I39","v":0},0,null,null,"n/a","n/a","n/a","n/a",0.37086927563669436,null,null,null,null,null,4071.7859375101643,0,null,4071.7859375101643,0,null,4071.7859375101643,0,871.94940737122033,0,0,null,10979.032788628489,0,0,null,4071.7859375101643,10979.032788628489,null,{"$f":"IF(AND(($AB39+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L39,IF(AND(($AA39+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O39,IF(AND(($AA39+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q39,IF(AND(($AA39+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P39,0))*Loss_GasEnergy","v":423.02852118155812},{"$f":"IF(AND(($AB39+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L39,IF(AND(($AA39+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O39,IF(AND(($AA39+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q39,IF(AND(($AA39+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P39,0))*Loss_GasEnergy","v":429.37394899928148},{"$f":"IF(AND(($AB39+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L39,IF(AND(($AA39+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O39,IF(AND(($AA39+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q39,IF(AND(($AA39+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P39,0))*Loss_GasEnergy","v":435.81455823427063},{"$f":"IF(AND(($AB39+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L39,IF(AND(($AA39+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O39,IF(AND(($AA39+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q39,IF(AND(($AA39+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P39,0))*Loss_GasEnergy","v":442.35177660778464},{"$f":"IF(AND(($AB39+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L39,IF(AND(($AA39+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O39,IF(AND(($AA39+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q39,IF(AND(($AA39+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P39,0))*Loss_GasEnergy","v":448.98705325690139},{"$f":"IF(AND(($AB39+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L39,IF(AND(($AA39+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O39,IF(AND(($AA39+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q39,IF(AND(($AA39+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P39,0))*Loss_GasEnergy","v":455.72185905575486},{"$f":"IF(AND(($AB39+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L39,IF(AND(($AA39+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O39,IF(AND(($AA39+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q39,IF(AND(($AA39+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P39,0))*Loss_GasEnergy","v":462.55768694159116},{"$f":"IF(AND(($AB39+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L39,IF(AND(($AA39+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O39,IF(AND(($AA39+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q39,IF(AND(($AA39+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P39,0))*Loss_GasEnergy","v":469.49605224571491},{"$f":"IF(AND(($AB39+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L39,IF(AND(($AA39+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O39,IF(AND(($AA39+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q39,IF(AND(($AA39+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P39,0))*Loss_GasEnergy","v":476.53849302940063},{"$f":"IF(AND(($AB39+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L39,IF(AND(($AA39+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O39,IF(AND(($AA39+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q39,IF(AND(($AA39+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P39,0))*Loss_GasEnergy","v":483.68657042484153},{"$f":"IF(AND(($AB39+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L39,IF(AND(($AA39+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O39,IF(AND(($AA39+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q39,IF(AND(($AA39+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P39,0))*Loss_GasEnergy","v":490.94186898121416},{"$f":"IF(AND(($AB39+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L39,IF(AND(($AA39+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O39,IF(AND(($AA39+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q39,IF(AND(($AA39+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P39,0))*Loss_GasEnergy","v":498.30599701593229},{"$f":"IF(AND(($AB39+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L39,IF(AND(($AA39+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O39,IF(AND(($AA39+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q39,IF(AND(($AA39+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P39,0))*Loss_GasEnergy","v":505.78058697117126},{"$f":"IF(AND(($AB39+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L39,IF(AND(($AA39+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O39,IF(AND(($AA39+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q39,IF(AND(($AA39+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P39,0))*Loss_GasEnergy","v":513.36729577573885},{"$f":"IF(AND(($AB39+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L39,IF(AND(($AA39+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O39,IF(AND(($AA39+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q39,IF(AND(($AA39+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P39,0))*Loss_GasEnergy","v":521.06780521237488},{"$f":"IF(AND(($AB39+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L39,IF(AND(($AA39+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O39,IF(AND(($AA39+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q39,IF(AND(($AA39+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L39,IF(AND(($AA39+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O39,IF(AND(($AA39+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q39,IF(AND(($AA39+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L39,IF(AND(($AA39+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O39,IF(AND(($AA39+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q39,IF(AND(($AA39+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L39,IF(AND(($AA39+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O39,IF(AND(($AA39+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q39,IF(AND(($AA39+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L39,IF(AND(($AA39+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O39,IF(AND(($AA39+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q39,IF(AND(($AA39+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L39,IF(AND(($AA39+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O39,IF(AND(($AA39+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q39,IF(AND(($AA39+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L39,IF(AND(($AA39+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O39,IF(AND(($AA39+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q39,IF(AND(($AA39+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L39,IF(AND(($AA39+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O39,IF(AND(($AA39+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q39,IF(AND(($AA39+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L39,IF(AND(($AA39+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O39,IF(AND(($AA39+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q39,IF(AND(($AA39+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L39,IF(AND(($AA39+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O39,IF(AND(($AA39+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q39,IF(AND(($AA39+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L39,IF(AND(($AA39+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O39,IF(AND(($AA39+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q39,IF(AND(($AA39+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L39,IF(AND(($AA39+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O39,IF(AND(($AA39+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q39,IF(AND(($AA39+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L39,IF(AND(($AA39+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O39,IF(AND(($AA39+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q39,IF(AND(($AA39+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L39,IF(AND(($AA39+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O39,IF(AND(($AA39+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q39,IF(AND(($AA39+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L39,IF(AND(($AA39+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O39,IF(AND(($AA39+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q39,IF(AND(($AA39+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L39,IF(AND(($AA39+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O39,IF(AND(($AA39+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q39,IF(AND(($AA39+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L39,IF(AND(($AA39+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O39,IF(AND(($AA39+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q39,IF(AND(($AA39+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L39,IF(AND(($AA39+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O39,IF(AND(($AA39+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q39,IF(AND(($AA39+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P39,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB39+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L39,IF(AND(($AA39+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K39,0))*Loss_ElectricEnergy+IF(AND(($AB39+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O39,IF(AND(($AA39+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N39,0))*Loss_ElectricDemand+IF(AND(($AB39+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q39,IF(AND(($AA39+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P39,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB39+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L39,IF(AND(($AA39+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L39,IF(AND(($AA39+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L39,IF(AND(($AA39+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L39,IF(AND(($AA39+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L39,IF(AND(($AA39+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L39,IF(AND(($AA39+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L39,IF(AND(($AA39+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L39,IF(AND(($AA39+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L39,IF(AND(($AA39+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L39,IF(AND(($AA39+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L39,IF(AND(($AA39+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L39,IF(AND(($AA39+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L39,IF(AND(($AA39+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L39,IF(AND(($AA39+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L39,IF(AND(($AA39+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K39,0))","v":98.450400000000002},{"$f":"IF(AND(($AB39+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L39,IF(AND(($AA39+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L39,IF(AND(($AA39+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L39,IF(AND(($AA39+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L39,IF(AND(($AA39+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L39,IF(AND(($AA39+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L39,IF(AND(($AA39+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L39,IF(AND(($AA39+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L39,IF(AND(($AA39+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L39,IF(AND(($AA39+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L39,IF(AND(($AA39+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L39,IF(AND(($AA39+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L39,IF(AND(($AA39+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L39,IF(AND(($AA39+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L39,IF(AND(($AA39+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L39,IF(AND(($AA39+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L39,IF(AND(($AA39+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L39,IF(AND(($AA39+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L39,IF(AND(($AA39+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L39,IF(AND(($AA39+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K39,0))","v":0},null,{"$f":"IF(AND(($AB39+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U39,IF(AND(($AA39+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W39,IF(AND(($AA39+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U39,IF(AND(($AA39+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W39,IF(AND(($AA39+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U39,IF(AND(($AA39+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T39,0))\n+IF(AND(($AB39+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W39,IF(AND(($AA39+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U39,IF(AND(($AA39+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W39,IF(AND(($AA39+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U39,IF(AND(($AA39+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W39,IF(AND(($AA39+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U39,IF(AND(($AA39+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W39,IF(AND(($AA39+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U39,IF(AND(($AA39+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W39,IF(AND(($AA39+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U39,IF(AND(($AA39+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W39,IF(AND(($AA39+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U39,IF(AND(($AA39+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W39,IF(AND(($AA39+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U39,IF(AND(($AA39+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W39,IF(AND(($AA39+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U39,IF(AND(($AA39+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W39,IF(AND(($AA39+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U39,IF(AND(($AA39+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W39,IF(AND(($AA39+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U39,IF(AND(($AA39+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W39,IF(AND(($AA39+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U39,IF(AND(($AA39+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W39,IF(AND(($AA39+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U39,IF(AND(($AA39+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W39,IF(AND(($AA39+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U39,IF(AND(($AA39+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W39,IF(AND(($AA39+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U39,IF(AND(($AA39+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T39,0))\n+IF(AND(($AB39+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W39,IF(AND(($AA39+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U39,IF(AND(($AA39+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T39,0))\n+IF(AND(($AB39+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W39,IF(AND(($AA39+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U39,IF(AND(($AA39+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T39,0))\n+IF(AND(($AB39+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W39,IF(AND(($AA39+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U39,IF(AND(($AA39+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W39,IF(AND(($AA39+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U39,IF(AND(($AA39+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W39,IF(AND(($AA39+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U39,IF(AND(($AA39+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W39,IF(AND(($AA39+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U39,IF(AND(($AA39+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W39,IF(AND(($AA39+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U39,IF(AND(($AA39+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W39,IF(AND(($AA39+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U39,IF(AND(($AA39+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T39,0))\n+IF(AND(($AB39+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W39,IF(AND(($AA39+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U39,IF(AND(($AA39+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T39,0))\n+IF(AND(($AB39+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W39,IF(AND(($AA39+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U39,IF(AND(($AA39+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T39,0))\n+IF(AND(($AB39+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W39,IF(AND(($AA39+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U39,IF(AND(($AA39+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T39,0))\n+IF(AND(($AB39+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W39,IF(AND(($AA39+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U39,IF(AND(($AA39+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T39,0))\n+IF(AND(($AB39+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W39,IF(AND(($AA39+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U39,IF(AND(($AA39+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T39,0))\n+IF(AND(($AB39+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W39,IF(AND(($AA39+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U39,IF(AND(($AA39+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T39,0))\n+IF(AND(($AB39+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W39,IF(AND(($AA39+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U39,IF(AND(($AA39+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T39,0))\n+IF(AND(($AB39+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W39,IF(AND(($AA39+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U39,IF(AND(($AA39+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T39,0))\n+IF(AND(($AB39+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W39,IF(AND(($AA39+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U39,IF(AND(($AA39+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T39,0))\n+IF(AND(($AB39+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W39,IF(AND(($AA39+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V39,0))","v":0},null,{"$f":"IF(AND(($AB39+$E$2)>GT$5,GT$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>GT$5,GT$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB39+$E$2)>GT$5,GT$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>GT$5,GT$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>GU$5,GU$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>GU$5,GU$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB39+$E$2)>GU$5,GU$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>GU$5,GU$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>GV$5,GV$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>GV$5,GV$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB39+$E$2)>GV$5,GV$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>GV$5,GV$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>GW$5,GW$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>GW$5,GW$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB39+$E$2)>GW$5,GW$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>GW$5,GW$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>GX$5,GX$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>GX$5,GX$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB39+$E$2)>GX$5,GX$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>GX$5,GX$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>GY$5,GY$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>GY$5,GY$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB39+$E$2)>GY$5,GY$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>GY$5,GY$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>GZ$5,GZ$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>GZ$5,GZ$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB39+$E$2)>GZ$5,GZ$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>GZ$5,GZ$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HA$5,HA$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HA$5,HA$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB39+$E$2)>HA$5,HA$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HA$5,HA$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HB$5,HB$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HB$5,HB$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB39+$E$2)>HB$5,HB$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HB$5,HB$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HC$5,HC$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HC$5,HC$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB39+$E$2)>HC$5,HC$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HC$5,HC$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HD$5,HD$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HD$5,HD$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB39+$E$2)>HD$5,HD$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HD$5,HD$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HE$5,HE$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HE$5,HE$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB39+$E$2)>HE$5,HE$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HE$5,HE$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HF$5,HF$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HF$5,HF$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB39+$E$2)>HF$5,HF$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HF$5,HF$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HG$5,HG$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HG$5,HG$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB39+$E$2)>HG$5,HG$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HG$5,HG$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HH$5,HH$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HH$5,HH$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB39+$E$2)>HH$5,HH$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HH$5,HH$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HI$5,HI$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HI$5,HI$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB39+$E$2)>HI$5,HI$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HI$5,HI$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HJ$5,HJ$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HJ$5,HJ$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB39+$E$2)>HJ$5,HJ$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HJ$5,HJ$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HK$5,HK$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HK$5,HK$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB39+$E$2)>HK$5,HK$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HK$5,HK$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HL$5,HL$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HL$5,HL$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB39+$E$2)>HL$5,HL$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HL$5,HL$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HM$5,HM$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HM$5,HM$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB39+$E$2)>HM$5,HM$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HM$5,HM$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HN$5,HN$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HN$5,HN$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB39+$E$2)>HN$5,HN$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HN$5,HN$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HO$5,HO$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HO$5,HO$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB39+$E$2)>HO$5,HO$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HO$5,HO$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HP$5,HP$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HP$5,HP$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB39+$E$2)>HP$5,HP$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HP$5,HP$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HQ$5,HQ$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HQ$5,HQ$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB39+$E$2)>HQ$5,HQ$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HQ$5,HQ$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HR$5,HR$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HR$5,HR$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB39+$E$2)>HR$5,HR$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HR$5,HR$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HS$5,HS$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HS$5,HS$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB39+$E$2)>HS$5,HS$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HS$5,HS$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HT$5,HT$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HT$5,HT$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB39+$E$2)>HT$5,HT$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HT$5,HT$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HU$5,HU$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HU$5,HU$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB39+$E$2)>HU$5,HU$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HU$5,HU$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HV$5,HV$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HV$5,HV$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB39+$E$2)>HV$5,HV$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HV$5,HV$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HW$5,HW$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HW$5,HW$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB39+$E$2)>HW$5,HW$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HW$5,HW$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HX$5,HX$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HX$5,HX$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB39+$E$2)>HX$5,HX$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HX$5,HX$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HY$5,HY$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HY$5,HY$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB39+$E$2)>HY$5,HY$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HY$5,HY$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HZ$5,HZ$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>HZ$5,HZ$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB39+$E$2)>HZ$5,HZ$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>HZ$5,HZ$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB39+$E$2)>IA$5,IA$5>=$E$2),$U39,IF(AND(($AA39+$E$2)>IA$5,IA$5>=$E$2),$T39,0))/Loss_Propane\n *IF($C39=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB39+$E$2)>IA$5,IA$5>=$E$2),$W39,IF(AND(($AA39+$E$2)>IA$5,IA$5>=$E$2),$V39,0))/Loss_OilEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB39+$E$2)>GT$5,GT$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>GT$5,GT$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB39+$E$2)>GT$5,GT$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>GT$5,GT$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":1140.640513979808},{"$f":"IF(AND(($AB39+$E$2)>GU$5,GU$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>GU$5,GU$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB39+$E$2)>GU$5,GU$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>GU$5,GU$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":1157.750121689505},{"$f":"IF(AND(($AB39+$E$2)>GV$5,GV$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>GV$5,GV$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB39+$E$2)>GV$5,GV$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>GV$5,GV$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":1175.1163735148475},{"$f":"IF(AND(($AB39+$E$2)>GW$5,GW$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>GW$5,GW$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB39+$E$2)>GW$5,GW$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>GW$5,GW$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":1192.7431191175701},{"$f":"IF(AND(($AB39+$E$2)>GX$5,GX$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>GX$5,GX$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB39+$E$2)>GX$5,GX$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>GX$5,GX$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":1210.6342659043335},{"$f":"IF(AND(($AB39+$E$2)>GY$5,GY$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>GY$5,GY$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB39+$E$2)>GY$5,GY$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>GY$5,GY$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":1228.7937798928983},{"$f":"IF(AND(($AB39+$E$2)>GZ$5,GZ$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>GZ$5,GZ$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB39+$E$2)>GZ$5,GZ$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>GZ$5,GZ$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":1247.2256865912916},{"$f":"IF(AND(($AB39+$E$2)>HA$5,HA$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HA$5,HA$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB39+$E$2)>HA$5,HA$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HA$5,HA$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":1265.9340718901608},{"$f":"IF(AND(($AB39+$E$2)>HB$5,HB$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HB$5,HB$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB39+$E$2)>HB$5,HB$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HB$5,HB$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":1284.9230829685132},{"$f":"IF(AND(($AB39+$E$2)>HC$5,HC$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HC$5,HC$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB39+$E$2)>HC$5,HC$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HC$5,HC$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":1304.1969292130407},{"$f":"IF(AND(($AB39+$E$2)>HD$5,HD$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HD$5,HD$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB39+$E$2)>HD$5,HD$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HD$5,HD$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":1323.7598831512362},{"$f":"IF(AND(($AB39+$E$2)>HE$5,HE$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HE$5,HE$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB39+$E$2)>HE$5,HE$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HE$5,HE$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":1343.6162813985045},{"$f":"IF(AND(($AB39+$E$2)>HF$5,HF$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HF$5,HF$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB39+$E$2)>HF$5,HF$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HF$5,HF$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":1363.7705256194818},{"$f":"IF(AND(($AB39+$E$2)>HG$5,HG$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HG$5,HG$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB39+$E$2)>HG$5,HG$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HG$5,HG$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":1384.2270835037741},{"$f":"IF(AND(($AB39+$E$2)>HH$5,HH$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HH$5,HH$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB39+$E$2)>HH$5,HH$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HH$5,HH$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":1404.9904897563306},{"$f":"IF(AND(($AB39+$E$2)>HI$5,HI$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HI$5,HI$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB39+$E$2)>HI$5,HI$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HI$5,HI$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HJ$5,HJ$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HJ$5,HJ$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB39+$E$2)>HJ$5,HJ$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HJ$5,HJ$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HK$5,HK$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HK$5,HK$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB39+$E$2)>HK$5,HK$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HK$5,HK$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HL$5,HL$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HL$5,HL$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB39+$E$2)>HL$5,HL$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HL$5,HL$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HM$5,HM$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HM$5,HM$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB39+$E$2)>HM$5,HM$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HM$5,HM$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HN$5,HN$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HN$5,HN$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB39+$E$2)>HN$5,HN$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HN$5,HN$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HO$5,HO$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HO$5,HO$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB39+$E$2)>HO$5,HO$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HO$5,HO$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HP$5,HP$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HP$5,HP$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB39+$E$2)>HP$5,HP$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HP$5,HP$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HQ$5,HQ$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HQ$5,HQ$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB39+$E$2)>HQ$5,HQ$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HQ$5,HQ$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HR$5,HR$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HR$5,HR$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB39+$E$2)>HR$5,HR$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HR$5,HR$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HS$5,HS$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HS$5,HS$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB39+$E$2)>HS$5,HS$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HS$5,HS$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HT$5,HT$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HT$5,HT$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB39+$E$2)>HT$5,HT$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HT$5,HT$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HU$5,HU$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HU$5,HU$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB39+$E$2)>HU$5,HU$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HU$5,HU$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HV$5,HV$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HV$5,HV$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB39+$E$2)>HV$5,HV$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HV$5,HV$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HW$5,HW$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HW$5,HW$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB39+$E$2)>HW$5,HW$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HW$5,HW$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HX$5,HX$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HX$5,HX$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB39+$E$2)>HX$5,HX$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HX$5,HX$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HY$5,HY$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HY$5,HY$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB39+$E$2)>HY$5,HY$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HY$5,HY$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>HZ$5,HZ$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>HZ$5,HZ$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB39+$E$2)>HZ$5,HZ$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>HZ$5,HZ$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB39+$E$2)>IA$5,IA$5>=$E$2),$L39,IF(AND(($AA39+$E$2)>IA$5,IA$5>=$E$2),$K39,0))/Loss_ElectricEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB39+$E$2)>IA$5,IA$5>=$E$2),$Q39,IF(AND(($AA39+$E$2)>IA$5,IA$5>=$E$2),$P39,0))/Loss_GasEnergy\n *IF($C39=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB39+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S39,IF(AND(($AA39+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S39,IF(AND(($AA39+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S39,IF(AND(($AA39+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S39,IF(AND(($AA39+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S39,IF(AND(($AA39+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S39,IF(AND(($AA39+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S39,IF(AND(($AA39+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S39,IF(AND(($AA39+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S39,IF(AND(($AA39+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S39,IF(AND(($AA39+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S39,IF(AND(($AA39+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S39,IF(AND(($AA39+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S39,IF(AND(($AA39+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S39,IF(AND(($AA39+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S39,IF(AND(($AA39+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S39,IF(AND(($AA39+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S39,IF(AND(($AA39+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S39,IF(AND(($AA39+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S39,IF(AND(($AA39+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S39,IF(AND(($AA39+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S39,IF(AND(($AA39+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S39,IF(AND(($AA39+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S39,IF(AND(($AA39+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S39,IF(AND(($AA39+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S39,IF(AND(($AA39+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S39,IF(AND(($AA39+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S39,IF(AND(($AA39+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S39,IF(AND(($AA39+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S39,IF(AND(($AA39+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S39,IF(AND(($AA39+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S39,IF(AND(($AA39+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S39,IF(AND(($AA39+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S39,IF(AND(($AA39+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R39,0))","v":0},{"$f":"IF(AND(($AB39+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S39,IF(AND(($AA39+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R39,0))","v":0},null,{"$f":"IF(AND(($AB39+$E$2)>KU$5,KU$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>KU$5,KU$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>KV$5,KV$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>KV$5,KV$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>KW$5,KW$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>KW$5,KW$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>KX$5,KX$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>KX$5,KX$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>KY$5,KY$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>KY$5,KY$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>KZ$5,KZ$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>KZ$5,KZ$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LA$5,LA$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LA$5,LA$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LB$5,LB$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LB$5,LB$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LC$5,LC$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LC$5,LC$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LD$5,LD$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LD$5,LD$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LE$5,LE$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LE$5,LE$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LF$5,LF$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LF$5,LF$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LG$5,LG$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LG$5,LG$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LH$5,LH$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LH$5,LH$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LI$5,LI$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LI$5,LI$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LJ$5,LJ$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LJ$5,LJ$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LK$5,LK$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LK$5,LK$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LL$5,LL$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LL$5,LL$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LM$5,LM$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LM$5,LM$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LN$5,LN$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LN$5,LN$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LO$5,LO$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LO$5,LO$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LP$5,LP$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LP$5,LP$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LQ$5,LQ$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LQ$5,LQ$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LR$5,LR$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LR$5,LR$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LS$5,LS$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LS$5,LS$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LT$5,LT$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LT$5,LT$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LU$5,LU$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LU$5,LU$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LV$5,LV$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LV$5,LV$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LW$5,LW$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LW$5,LW$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LX$5,LX$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LX$5,LX$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LY$5,LY$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LY$5,LY$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>LZ$5,LZ$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>LZ$5,LZ$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>MA$5,MA$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>MA$5,MA$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB39+$E$2)>MB$5,MB$5>=$E$2),$S39,IF(AND(($AA39+$E$2)>MB$5,MB$5>=$E$2),$R39,0))*IF($C39=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,9041.8919999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,3.3818099999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B24","v":"Residential_Whole House Efficiency_Various_EE Kit_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Whole House Efficiency"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Various"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"EE Kit"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":17},7089,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I40","v":7089},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I40","v":0},0.74800000000000011,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I40","v":0.74800000000000011},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I40","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I40","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I40","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I40","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I40","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":10},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B40,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I40","v":0},0,null,null,"n/a","n/a","n/a","n/a",0.33803509322632674,null,null,null,null,null,2358.464143844963,0,null,2358.464143844963,0,null,2358.464143844963,0,568.4855679399983,0,0,null,6976.9801748538748,0,0,null,2358.464143844963,6976.9801748538748,null,{"$f":"IF(AND(($AB40+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L40,IF(AND(($AA40+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O40,IF(AND(($AA40+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q40,IF(AND(($AA40+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P40,0))*Loss_GasEnergy","v":316.50671235143892},{"$f":"IF(AND(($AB40+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L40,IF(AND(($AA40+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O40,IF(AND(($AA40+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q40,IF(AND(($AA40+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P40,0))*Loss_GasEnergy","v":321.25431303671053},{"$f":"IF(AND(($AB40+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L40,IF(AND(($AA40+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O40,IF(AND(($AA40+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q40,IF(AND(($AA40+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P40,0))*Loss_GasEnergy","v":326.07312773226118},{"$f":"IF(AND(($AB40+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L40,IF(AND(($AA40+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O40,IF(AND(($AA40+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q40,IF(AND(($AA40+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P40,0))*Loss_GasEnergy","v":330.96422464824497},{"$f":"IF(AND(($AB40+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L40,IF(AND(($AA40+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O40,IF(AND(($AA40+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q40,IF(AND(($AA40+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P40,0))*Loss_GasEnergy","v":335.92868801796862},{"$f":"IF(AND(($AB40+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L40,IF(AND(($AA40+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O40,IF(AND(($AA40+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q40,IF(AND(($AA40+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P40,0))*Loss_GasEnergy","v":340.96761833823808},{"$f":"IF(AND(($AB40+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L40,IF(AND(($AA40+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O40,IF(AND(($AA40+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q40,IF(AND(($AA40+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P40,0))*Loss_GasEnergy","v":346.08213261331167},{"$f":"IF(AND(($AB40+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L40,IF(AND(($AA40+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O40,IF(AND(($AA40+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q40,IF(AND(($AA40+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P40,0))*Loss_GasEnergy","v":351.27336460251126},{"$f":"IF(AND(($AB40+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L40,IF(AND(($AA40+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O40,IF(AND(($AA40+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q40,IF(AND(($AA40+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P40,0))*Loss_GasEnergy","v":356.54246507154892},{"$f":"IF(AND(($AB40+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L40,IF(AND(($AA40+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O40,IF(AND(($AA40+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q40,IF(AND(($AA40+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P40,0))*Loss_GasEnergy","v":361.89060204762211},{"$f":"IF(AND(($AB40+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L40,IF(AND(($AA40+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O40,IF(AND(($AA40+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q40,IF(AND(($AA40+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L40,IF(AND(($AA40+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O40,IF(AND(($AA40+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q40,IF(AND(($AA40+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L40,IF(AND(($AA40+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O40,IF(AND(($AA40+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q40,IF(AND(($AA40+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L40,IF(AND(($AA40+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O40,IF(AND(($AA40+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q40,IF(AND(($AA40+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L40,IF(AND(($AA40+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O40,IF(AND(($AA40+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q40,IF(AND(($AA40+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L40,IF(AND(($AA40+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O40,IF(AND(($AA40+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q40,IF(AND(($AA40+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L40,IF(AND(($AA40+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O40,IF(AND(($AA40+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q40,IF(AND(($AA40+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L40,IF(AND(($AA40+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O40,IF(AND(($AA40+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q40,IF(AND(($AA40+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L40,IF(AND(($AA40+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O40,IF(AND(($AA40+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q40,IF(AND(($AA40+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L40,IF(AND(($AA40+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O40,IF(AND(($AA40+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q40,IF(AND(($AA40+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L40,IF(AND(($AA40+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O40,IF(AND(($AA40+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q40,IF(AND(($AA40+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L40,IF(AND(($AA40+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O40,IF(AND(($AA40+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q40,IF(AND(($AA40+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L40,IF(AND(($AA40+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O40,IF(AND(($AA40+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q40,IF(AND(($AA40+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L40,IF(AND(($AA40+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O40,IF(AND(($AA40+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q40,IF(AND(($AA40+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L40,IF(AND(($AA40+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O40,IF(AND(($AA40+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q40,IF(AND(($AA40+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L40,IF(AND(($AA40+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O40,IF(AND(($AA40+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q40,IF(AND(($AA40+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L40,IF(AND(($AA40+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O40,IF(AND(($AA40+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q40,IF(AND(($AA40+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L40,IF(AND(($AA40+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O40,IF(AND(($AA40+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q40,IF(AND(($AA40+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L40,IF(AND(($AA40+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O40,IF(AND(($AA40+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q40,IF(AND(($AA40+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L40,IF(AND(($AA40+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O40,IF(AND(($AA40+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q40,IF(AND(($AA40+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L40,IF(AND(($AA40+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O40,IF(AND(($AA40+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q40,IF(AND(($AA40+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L40,IF(AND(($AA40+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O40,IF(AND(($AA40+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q40,IF(AND(($AA40+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L40,IF(AND(($AA40+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O40,IF(AND(($AA40+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q40,IF(AND(($AA40+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P40,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB40+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L40,IF(AND(($AA40+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K40,0))*Loss_ElectricEnergy+IF(AND(($AB40+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O40,IF(AND(($AA40+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N40,0))*Loss_ElectricDemand+IF(AND(($AB40+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q40,IF(AND(($AA40+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P40,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB40+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L40,IF(AND(($AA40+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K40,0))","v":80.814599999999999},{"$f":"IF(AND(($AB40+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L40,IF(AND(($AA40+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K40,0))","v":80.814599999999999},{"$f":"IF(AND(($AB40+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L40,IF(AND(($AA40+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K40,0))","v":80.814599999999999},{"$f":"IF(AND(($AB40+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L40,IF(AND(($AA40+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K40,0))","v":80.814599999999999},{"$f":"IF(AND(($AB40+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L40,IF(AND(($AA40+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K40,0))","v":80.814599999999999},{"$f":"IF(AND(($AB40+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L40,IF(AND(($AA40+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K40,0))","v":80.814599999999999},{"$f":"IF(AND(($AB40+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L40,IF(AND(($AA40+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K40,0))","v":80.814599999999999},{"$f":"IF(AND(($AB40+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L40,IF(AND(($AA40+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K40,0))","v":80.814599999999999},{"$f":"IF(AND(($AB40+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L40,IF(AND(($AA40+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K40,0))","v":80.814599999999999},{"$f":"IF(AND(($AB40+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L40,IF(AND(($AA40+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K40,0))","v":80.814599999999999},{"$f":"IF(AND(($AB40+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L40,IF(AND(($AA40+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L40,IF(AND(($AA40+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L40,IF(AND(($AA40+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L40,IF(AND(($AA40+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L40,IF(AND(($AA40+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L40,IF(AND(($AA40+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L40,IF(AND(($AA40+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L40,IF(AND(($AA40+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L40,IF(AND(($AA40+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L40,IF(AND(($AA40+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L40,IF(AND(($AA40+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L40,IF(AND(($AA40+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L40,IF(AND(($AA40+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L40,IF(AND(($AA40+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L40,IF(AND(($AA40+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L40,IF(AND(($AA40+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L40,IF(AND(($AA40+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L40,IF(AND(($AA40+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L40,IF(AND(($AA40+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L40,IF(AND(($AA40+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L40,IF(AND(($AA40+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L40,IF(AND(($AA40+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L40,IF(AND(($AA40+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L40,IF(AND(($AA40+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K40,0))","v":0},null,{"$f":"IF(AND(($AB40+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U40,IF(AND(($AA40+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W40,IF(AND(($AA40+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U40,IF(AND(($AA40+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W40,IF(AND(($AA40+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U40,IF(AND(($AA40+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T40,0))\n+IF(AND(($AB40+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W40,IF(AND(($AA40+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U40,IF(AND(($AA40+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W40,IF(AND(($AA40+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U40,IF(AND(($AA40+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W40,IF(AND(($AA40+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U40,IF(AND(($AA40+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W40,IF(AND(($AA40+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U40,IF(AND(($AA40+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W40,IF(AND(($AA40+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U40,IF(AND(($AA40+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W40,IF(AND(($AA40+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U40,IF(AND(($AA40+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W40,IF(AND(($AA40+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U40,IF(AND(($AA40+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W40,IF(AND(($AA40+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U40,IF(AND(($AA40+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W40,IF(AND(($AA40+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U40,IF(AND(($AA40+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W40,IF(AND(($AA40+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U40,IF(AND(($AA40+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W40,IF(AND(($AA40+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U40,IF(AND(($AA40+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W40,IF(AND(($AA40+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U40,IF(AND(($AA40+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W40,IF(AND(($AA40+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U40,IF(AND(($AA40+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W40,IF(AND(($AA40+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U40,IF(AND(($AA40+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T40,0))\n+IF(AND(($AB40+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W40,IF(AND(($AA40+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U40,IF(AND(($AA40+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T40,0))\n+IF(AND(($AB40+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W40,IF(AND(($AA40+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U40,IF(AND(($AA40+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T40,0))\n+IF(AND(($AB40+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W40,IF(AND(($AA40+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U40,IF(AND(($AA40+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W40,IF(AND(($AA40+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U40,IF(AND(($AA40+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W40,IF(AND(($AA40+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U40,IF(AND(($AA40+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W40,IF(AND(($AA40+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U40,IF(AND(($AA40+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W40,IF(AND(($AA40+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U40,IF(AND(($AA40+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W40,IF(AND(($AA40+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U40,IF(AND(($AA40+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T40,0))\n+IF(AND(($AB40+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W40,IF(AND(($AA40+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U40,IF(AND(($AA40+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T40,0))\n+IF(AND(($AB40+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W40,IF(AND(($AA40+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U40,IF(AND(($AA40+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T40,0))\n+IF(AND(($AB40+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W40,IF(AND(($AA40+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U40,IF(AND(($AA40+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T40,0))\n+IF(AND(($AB40+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W40,IF(AND(($AA40+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U40,IF(AND(($AA40+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T40,0))\n+IF(AND(($AB40+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W40,IF(AND(($AA40+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U40,IF(AND(($AA40+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T40,0))\n+IF(AND(($AB40+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W40,IF(AND(($AA40+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U40,IF(AND(($AA40+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T40,0))\n+IF(AND(($AB40+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W40,IF(AND(($AA40+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U40,IF(AND(($AA40+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T40,0))\n+IF(AND(($AB40+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W40,IF(AND(($AA40+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U40,IF(AND(($AA40+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T40,0))\n+IF(AND(($AB40+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W40,IF(AND(($AA40+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U40,IF(AND(($AA40+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T40,0))\n+IF(AND(($AB40+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W40,IF(AND(($AA40+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V40,0))","v":0},null,{"$f":"IF(AND(($AB40+$E$2)>GT$5,GT$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>GT$5,GT$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB40+$E$2)>GT$5,GT$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>GT$5,GT$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>GU$5,GU$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>GU$5,GU$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB40+$E$2)>GU$5,GU$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>GU$5,GU$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>GV$5,GV$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>GV$5,GV$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB40+$E$2)>GV$5,GV$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>GV$5,GV$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>GW$5,GW$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>GW$5,GW$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB40+$E$2)>GW$5,GW$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>GW$5,GW$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>GX$5,GX$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>GX$5,GX$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB40+$E$2)>GX$5,GX$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>GX$5,GX$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>GY$5,GY$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>GY$5,GY$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB40+$E$2)>GY$5,GY$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>GY$5,GY$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>GZ$5,GZ$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>GZ$5,GZ$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB40+$E$2)>GZ$5,GZ$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>GZ$5,GZ$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HA$5,HA$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HA$5,HA$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB40+$E$2)>HA$5,HA$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HA$5,HA$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HB$5,HB$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HB$5,HB$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB40+$E$2)>HB$5,HB$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HB$5,HB$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HC$5,HC$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HC$5,HC$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB40+$E$2)>HC$5,HC$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HC$5,HC$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HD$5,HD$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HD$5,HD$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB40+$E$2)>HD$5,HD$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HD$5,HD$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HE$5,HE$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HE$5,HE$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB40+$E$2)>HE$5,HE$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HE$5,HE$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HF$5,HF$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HF$5,HF$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB40+$E$2)>HF$5,HF$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HF$5,HF$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HG$5,HG$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HG$5,HG$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB40+$E$2)>HG$5,HG$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HG$5,HG$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HH$5,HH$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HH$5,HH$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB40+$E$2)>HH$5,HH$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HH$5,HH$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HI$5,HI$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HI$5,HI$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB40+$E$2)>HI$5,HI$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HI$5,HI$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HJ$5,HJ$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HJ$5,HJ$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB40+$E$2)>HJ$5,HJ$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HJ$5,HJ$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HK$5,HK$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HK$5,HK$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB40+$E$2)>HK$5,HK$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HK$5,HK$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HL$5,HL$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HL$5,HL$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB40+$E$2)>HL$5,HL$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HL$5,HL$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HM$5,HM$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HM$5,HM$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB40+$E$2)>HM$5,HM$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HM$5,HM$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HN$5,HN$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HN$5,HN$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB40+$E$2)>HN$5,HN$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HN$5,HN$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HO$5,HO$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HO$5,HO$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB40+$E$2)>HO$5,HO$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HO$5,HO$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HP$5,HP$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HP$5,HP$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB40+$E$2)>HP$5,HP$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HP$5,HP$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HQ$5,HQ$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HQ$5,HQ$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB40+$E$2)>HQ$5,HQ$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HQ$5,HQ$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HR$5,HR$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HR$5,HR$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB40+$E$2)>HR$5,HR$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HR$5,HR$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HS$5,HS$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HS$5,HS$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB40+$E$2)>HS$5,HS$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HS$5,HS$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HT$5,HT$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HT$5,HT$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB40+$E$2)>HT$5,HT$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HT$5,HT$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HU$5,HU$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HU$5,HU$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB40+$E$2)>HU$5,HU$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HU$5,HU$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HV$5,HV$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HV$5,HV$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB40+$E$2)>HV$5,HV$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HV$5,HV$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HW$5,HW$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HW$5,HW$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB40+$E$2)>HW$5,HW$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HW$5,HW$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HX$5,HX$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HX$5,HX$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB40+$E$2)>HX$5,HX$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HX$5,HX$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HY$5,HY$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HY$5,HY$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB40+$E$2)>HY$5,HY$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HY$5,HY$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HZ$5,HZ$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>HZ$5,HZ$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB40+$E$2)>HZ$5,HZ$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>HZ$5,HZ$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB40+$E$2)>IA$5,IA$5>=$E$2),$U40,IF(AND(($AA40+$E$2)>IA$5,IA$5>=$E$2),$T40,0))/Loss_Propane\n *IF($C40=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB40+$E$2)>IA$5,IA$5>=$E$2),$W40,IF(AND(($AA40+$E$2)>IA$5,IA$5>=$E$2),$V40,0))/Loss_OilEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB40+$E$2)>GT$5,GT$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>GT$5,GT$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB40+$E$2)>GT$5,GT$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>GT$5,GT$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":936.31317781413384},{"$f":"IF(AND(($AB40+$E$2)>GU$5,GU$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>GU$5,GU$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB40+$E$2)>GU$5,GU$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>GU$5,GU$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":950.35787548134567},{"$f":"IF(AND(($AB40+$E$2)>GV$5,GV$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>GV$5,GV$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB40+$E$2)>GV$5,GV$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>GV$5,GV$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":964.61324361356571},{"$f":"IF(AND(($AB40+$E$2)>GW$5,GW$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>GW$5,GW$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB40+$E$2)>GW$5,GW$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>GW$5,GW$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":979.08244226776912},{"$f":"IF(AND(($AB40+$E$2)>GX$5,GX$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>GX$5,GX$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB40+$E$2)>GX$5,GX$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>GX$5,GX$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":993.76867890178551},{"$f":"IF(AND(($AB40+$E$2)>GY$5,GY$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>GY$5,GY$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB40+$E$2)>GY$5,GY$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>GY$5,GY$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":1008.6752090853122},{"$f":"IF(AND(($AB40+$E$2)>GZ$5,GZ$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>GZ$5,GZ$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB40+$E$2)>GZ$5,GZ$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>GZ$5,GZ$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":1023.8053372215917},{"$f":"IF(AND(($AB40+$E$2)>HA$5,HA$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HA$5,HA$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB40+$E$2)>HA$5,HA$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HA$5,HA$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":1039.1624172799154},{"$f":"IF(AND(($AB40+$E$2)>HB$5,HB$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HB$5,HB$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB40+$E$2)>HB$5,HB$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HB$5,HB$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":1054.7498535391142},{"$f":"IF(AND(($AB40+$E$2)>HC$5,HC$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HC$5,HC$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB40+$E$2)>HC$5,HC$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HC$5,HC$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":1070.5711013422008},{"$f":"IF(AND(($AB40+$E$2)>HD$5,HD$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HD$5,HD$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB40+$E$2)>HD$5,HD$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HD$5,HD$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HE$5,HE$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HE$5,HE$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB40+$E$2)>HE$5,HE$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HE$5,HE$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HF$5,HF$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HF$5,HF$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB40+$E$2)>HF$5,HF$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HF$5,HF$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HG$5,HG$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HG$5,HG$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB40+$E$2)>HG$5,HG$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HG$5,HG$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HH$5,HH$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HH$5,HH$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB40+$E$2)>HH$5,HH$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HH$5,HH$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HI$5,HI$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HI$5,HI$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB40+$E$2)>HI$5,HI$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HI$5,HI$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HJ$5,HJ$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HJ$5,HJ$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB40+$E$2)>HJ$5,HJ$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HJ$5,HJ$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HK$5,HK$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HK$5,HK$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB40+$E$2)>HK$5,HK$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HK$5,HK$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HL$5,HL$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HL$5,HL$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB40+$E$2)>HL$5,HL$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HL$5,HL$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HM$5,HM$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HM$5,HM$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB40+$E$2)>HM$5,HM$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HM$5,HM$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HN$5,HN$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HN$5,HN$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB40+$E$2)>HN$5,HN$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HN$5,HN$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HO$5,HO$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HO$5,HO$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB40+$E$2)>HO$5,HO$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HO$5,HO$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HP$5,HP$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HP$5,HP$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB40+$E$2)>HP$5,HP$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HP$5,HP$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HQ$5,HQ$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HQ$5,HQ$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB40+$E$2)>HQ$5,HQ$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HQ$5,HQ$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HR$5,HR$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HR$5,HR$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB40+$E$2)>HR$5,HR$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HR$5,HR$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HS$5,HS$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HS$5,HS$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB40+$E$2)>HS$5,HS$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HS$5,HS$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HT$5,HT$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HT$5,HT$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB40+$E$2)>HT$5,HT$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HT$5,HT$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HU$5,HU$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HU$5,HU$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB40+$E$2)>HU$5,HU$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HU$5,HU$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HV$5,HV$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HV$5,HV$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB40+$E$2)>HV$5,HV$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HV$5,HV$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HW$5,HW$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HW$5,HW$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB40+$E$2)>HW$5,HW$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HW$5,HW$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HX$5,HX$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HX$5,HX$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB40+$E$2)>HX$5,HX$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HX$5,HX$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HY$5,HY$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HY$5,HY$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB40+$E$2)>HY$5,HY$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HY$5,HY$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>HZ$5,HZ$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>HZ$5,HZ$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB40+$E$2)>HZ$5,HZ$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>HZ$5,HZ$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB40+$E$2)>IA$5,IA$5>=$E$2),$L40,IF(AND(($AA40+$E$2)>IA$5,IA$5>=$E$2),$K40,0))/Loss_ElectricEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB40+$E$2)>IA$5,IA$5>=$E$2),$Q40,IF(AND(($AA40+$E$2)>IA$5,IA$5>=$E$2),$P40,0))/Loss_GasEnergy\n *IF($C40=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB40+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S40,IF(AND(($AA40+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S40,IF(AND(($AA40+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S40,IF(AND(($AA40+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S40,IF(AND(($AA40+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S40,IF(AND(($AA40+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S40,IF(AND(($AA40+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S40,IF(AND(($AA40+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S40,IF(AND(($AA40+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S40,IF(AND(($AA40+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S40,IF(AND(($AA40+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S40,IF(AND(($AA40+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S40,IF(AND(($AA40+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S40,IF(AND(($AA40+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S40,IF(AND(($AA40+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S40,IF(AND(($AA40+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S40,IF(AND(($AA40+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S40,IF(AND(($AA40+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S40,IF(AND(($AA40+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S40,IF(AND(($AA40+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S40,IF(AND(($AA40+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S40,IF(AND(($AA40+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S40,IF(AND(($AA40+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S40,IF(AND(($AA40+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S40,IF(AND(($AA40+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S40,IF(AND(($AA40+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S40,IF(AND(($AA40+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S40,IF(AND(($AA40+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S40,IF(AND(($AA40+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S40,IF(AND(($AA40+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S40,IF(AND(($AA40+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S40,IF(AND(($AA40+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S40,IF(AND(($AA40+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S40,IF(AND(($AA40+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R40,0))","v":0},{"$f":"IF(AND(($AB40+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S40,IF(AND(($AA40+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R40,0))","v":0},null,{"$f":"IF(AND(($AB40+$E$2)>KU$5,KU$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>KU$5,KU$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>KV$5,KV$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>KV$5,KV$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>KW$5,KW$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>KW$5,KW$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>KX$5,KX$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>KX$5,KX$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>KY$5,KY$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>KY$5,KY$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>KZ$5,KZ$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>KZ$5,KZ$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LA$5,LA$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LA$5,LA$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LB$5,LB$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LB$5,LB$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LC$5,LC$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LC$5,LC$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LD$5,LD$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LD$5,LD$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LE$5,LE$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LE$5,LE$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LF$5,LF$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LF$5,LF$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LG$5,LG$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LG$5,LG$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LH$5,LH$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LH$5,LH$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LI$5,LI$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LI$5,LI$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LJ$5,LJ$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LJ$5,LJ$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LK$5,LK$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LK$5,LK$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LL$5,LL$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LL$5,LL$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LM$5,LM$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LM$5,LM$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LN$5,LN$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LN$5,LN$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LO$5,LO$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LO$5,LO$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LP$5,LP$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LP$5,LP$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LQ$5,LQ$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LQ$5,LQ$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LR$5,LR$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LR$5,LR$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LS$5,LS$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LS$5,LS$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LT$5,LT$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LT$5,LT$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LU$5,LU$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LU$5,LU$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LV$5,LV$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LV$5,LV$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LW$5,LW$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LW$5,LW$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LX$5,LX$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LX$5,LX$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LY$5,LY$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LY$5,LY$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>LZ$5,LZ$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>LZ$5,LZ$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>MA$5,MA$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>MA$5,MA$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB40+$E$2)>MB$5,MB$5>=$E$2),$S40,IF(AND(($AA40+$E$2)>MB$5,MB$5>=$E$2),$R40,0))*IF($C40=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,7422.1829999999991,7422.1829999999991,7422.1829999999991,7422.1829999999991,7422.1829999999991,7422.1829999999991,7422.1829999999991,7422.1829999999991,7422.1829999999991,7422.1829999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.78315600000000007,0.78315600000000007,0.78315600000000007,0.78315600000000007,0.78315600000000007,0.78315600000000007,0.78315600000000007,0.78315600000000007,0.78315600000000007,0.78315600000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B25","v":"Residential_Residential Audit_Various_Online Audit_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential Audit"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Various"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Online Audit"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":610},127490,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I41","v":127490},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I41","v":0},13.42,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I41","v":13.42},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I41","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I41","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I41","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I41","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I41","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":10},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B41,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I41","v":0},0,null,null,"n/a","n/a","n/a","n/a",0.33800422426642091,null,null,null,null,null,42411.219622944307,0,null,42411.219622944307,0,null,42411.219622944307,0,10223.758648140836,0,0,null,125475.41296263515,0,0,null,42411.219622944307,125475.41296263515,null,{"$f":"IF(AND(($AB41+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L41,IF(AND(($AA41+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O41,IF(AND(($AA41+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q41,IF(AND(($AA41+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P41,0))*Loss_GasEnergy","v":5691.600495477087},{"$f":"IF(AND(($AB41+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L41,IF(AND(($AA41+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O41,IF(AND(($AA41+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q41,IF(AND(($AA41+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P41,0))*Loss_GasEnergy","v":5776.9745029092437},{"$f":"IF(AND(($AB41+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L41,IF(AND(($AA41+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O41,IF(AND(($AA41+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q41,IF(AND(($AA41+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P41,0))*Loss_GasEnergy","v":5863.6291204528816},{"$f":"IF(AND(($AB41+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L41,IF(AND(($AA41+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O41,IF(AND(($AA41+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q41,IF(AND(($AA41+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P41,0))*Loss_GasEnergy","v":5951.5835572596743},{"$f":"IF(AND(($AB41+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L41,IF(AND(($AA41+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O41,IF(AND(($AA41+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q41,IF(AND(($AA41+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P41,0))*Loss_GasEnergy","v":6040.8573106185686},{"$f":"IF(AND(($AB41+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L41,IF(AND(($AA41+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O41,IF(AND(($AA41+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q41,IF(AND(($AA41+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P41,0))*Loss_GasEnergy","v":6131.4701702778448},{"$f":"IF(AND(($AB41+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L41,IF(AND(($AA41+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O41,IF(AND(($AA41+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q41,IF(AND(($AA41+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P41,0))*Loss_GasEnergy","v":6223.4422228320118},{"$f":"IF(AND(($AB41+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L41,IF(AND(($AA41+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O41,IF(AND(($AA41+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q41,IF(AND(($AA41+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P41,0))*Loss_GasEnergy","v":6316.7938561744913},{"$f":"IF(AND(($AB41+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L41,IF(AND(($AA41+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O41,IF(AND(($AA41+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q41,IF(AND(($AA41+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P41,0))*Loss_GasEnergy","v":6411.5457640171089},{"$f":"IF(AND(($AB41+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L41,IF(AND(($AA41+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O41,IF(AND(($AA41+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q41,IF(AND(($AA41+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P41,0))*Loss_GasEnergy","v":6507.7189504773642},{"$f":"IF(AND(($AB41+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L41,IF(AND(($AA41+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O41,IF(AND(($AA41+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q41,IF(AND(($AA41+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L41,IF(AND(($AA41+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O41,IF(AND(($AA41+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q41,IF(AND(($AA41+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L41,IF(AND(($AA41+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O41,IF(AND(($AA41+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q41,IF(AND(($AA41+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L41,IF(AND(($AA41+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O41,IF(AND(($AA41+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q41,IF(AND(($AA41+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L41,IF(AND(($AA41+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O41,IF(AND(($AA41+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q41,IF(AND(($AA41+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L41,IF(AND(($AA41+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O41,IF(AND(($AA41+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q41,IF(AND(($AA41+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L41,IF(AND(($AA41+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O41,IF(AND(($AA41+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q41,IF(AND(($AA41+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L41,IF(AND(($AA41+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O41,IF(AND(($AA41+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q41,IF(AND(($AA41+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L41,IF(AND(($AA41+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O41,IF(AND(($AA41+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q41,IF(AND(($AA41+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L41,IF(AND(($AA41+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O41,IF(AND(($AA41+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q41,IF(AND(($AA41+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L41,IF(AND(($AA41+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O41,IF(AND(($AA41+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q41,IF(AND(($AA41+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L41,IF(AND(($AA41+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O41,IF(AND(($AA41+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q41,IF(AND(($AA41+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L41,IF(AND(($AA41+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O41,IF(AND(($AA41+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q41,IF(AND(($AA41+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L41,IF(AND(($AA41+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O41,IF(AND(($AA41+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q41,IF(AND(($AA41+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L41,IF(AND(($AA41+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O41,IF(AND(($AA41+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q41,IF(AND(($AA41+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L41,IF(AND(($AA41+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O41,IF(AND(($AA41+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q41,IF(AND(($AA41+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L41,IF(AND(($AA41+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O41,IF(AND(($AA41+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q41,IF(AND(($AA41+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L41,IF(AND(($AA41+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O41,IF(AND(($AA41+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q41,IF(AND(($AA41+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L41,IF(AND(($AA41+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O41,IF(AND(($AA41+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q41,IF(AND(($AA41+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L41,IF(AND(($AA41+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O41,IF(AND(($AA41+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q41,IF(AND(($AA41+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L41,IF(AND(($AA41+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O41,IF(AND(($AA41+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q41,IF(AND(($AA41+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L41,IF(AND(($AA41+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O41,IF(AND(($AA41+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q41,IF(AND(($AA41+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L41,IF(AND(($AA41+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O41,IF(AND(($AA41+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q41,IF(AND(($AA41+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P41,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB41+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L41,IF(AND(($AA41+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K41,0))*Loss_ElectricEnergy+IF(AND(($AB41+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O41,IF(AND(($AA41+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N41,0))*Loss_ElectricDemand+IF(AND(($AB41+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q41,IF(AND(($AA41+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P41,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB41+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L41,IF(AND(($AA41+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K41,0))","v":1453.386},{"$f":"IF(AND(($AB41+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L41,IF(AND(($AA41+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K41,0))","v":1453.386},{"$f":"IF(AND(($AB41+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L41,IF(AND(($AA41+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K41,0))","v":1453.386},{"$f":"IF(AND(($AB41+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L41,IF(AND(($AA41+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K41,0))","v":1453.386},{"$f":"IF(AND(($AB41+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L41,IF(AND(($AA41+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K41,0))","v":1453.386},{"$f":"IF(AND(($AB41+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L41,IF(AND(($AA41+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K41,0))","v":1453.386},{"$f":"IF(AND(($AB41+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L41,IF(AND(($AA41+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K41,0))","v":1453.386},{"$f":"IF(AND(($AB41+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L41,IF(AND(($AA41+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K41,0))","v":1453.386},{"$f":"IF(AND(($AB41+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L41,IF(AND(($AA41+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K41,0))","v":1453.386},{"$f":"IF(AND(($AB41+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L41,IF(AND(($AA41+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K41,0))","v":1453.386},{"$f":"IF(AND(($AB41+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L41,IF(AND(($AA41+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L41,IF(AND(($AA41+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L41,IF(AND(($AA41+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L41,IF(AND(($AA41+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L41,IF(AND(($AA41+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L41,IF(AND(($AA41+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L41,IF(AND(($AA41+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L41,IF(AND(($AA41+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L41,IF(AND(($AA41+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L41,IF(AND(($AA41+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L41,IF(AND(($AA41+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L41,IF(AND(($AA41+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L41,IF(AND(($AA41+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L41,IF(AND(($AA41+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L41,IF(AND(($AA41+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L41,IF(AND(($AA41+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L41,IF(AND(($AA41+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L41,IF(AND(($AA41+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L41,IF(AND(($AA41+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L41,IF(AND(($AA41+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L41,IF(AND(($AA41+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L41,IF(AND(($AA41+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L41,IF(AND(($AA41+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L41,IF(AND(($AA41+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K41,0))","v":0},null,{"$f":"IF(AND(($AB41+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U41,IF(AND(($AA41+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W41,IF(AND(($AA41+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U41,IF(AND(($AA41+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W41,IF(AND(($AA41+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U41,IF(AND(($AA41+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T41,0))\n+IF(AND(($AB41+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W41,IF(AND(($AA41+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U41,IF(AND(($AA41+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W41,IF(AND(($AA41+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U41,IF(AND(($AA41+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W41,IF(AND(($AA41+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U41,IF(AND(($AA41+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W41,IF(AND(($AA41+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U41,IF(AND(($AA41+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W41,IF(AND(($AA41+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U41,IF(AND(($AA41+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W41,IF(AND(($AA41+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U41,IF(AND(($AA41+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W41,IF(AND(($AA41+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U41,IF(AND(($AA41+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W41,IF(AND(($AA41+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U41,IF(AND(($AA41+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W41,IF(AND(($AA41+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U41,IF(AND(($AA41+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W41,IF(AND(($AA41+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U41,IF(AND(($AA41+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W41,IF(AND(($AA41+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U41,IF(AND(($AA41+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W41,IF(AND(($AA41+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U41,IF(AND(($AA41+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W41,IF(AND(($AA41+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U41,IF(AND(($AA41+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W41,IF(AND(($AA41+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U41,IF(AND(($AA41+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T41,0))\n+IF(AND(($AB41+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W41,IF(AND(($AA41+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U41,IF(AND(($AA41+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T41,0))\n+IF(AND(($AB41+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W41,IF(AND(($AA41+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U41,IF(AND(($AA41+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T41,0))\n+IF(AND(($AB41+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W41,IF(AND(($AA41+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U41,IF(AND(($AA41+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W41,IF(AND(($AA41+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U41,IF(AND(($AA41+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W41,IF(AND(($AA41+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U41,IF(AND(($AA41+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W41,IF(AND(($AA41+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U41,IF(AND(($AA41+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W41,IF(AND(($AA41+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U41,IF(AND(($AA41+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W41,IF(AND(($AA41+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U41,IF(AND(($AA41+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T41,0))\n+IF(AND(($AB41+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W41,IF(AND(($AA41+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U41,IF(AND(($AA41+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T41,0))\n+IF(AND(($AB41+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W41,IF(AND(($AA41+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U41,IF(AND(($AA41+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T41,0))\n+IF(AND(($AB41+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W41,IF(AND(($AA41+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U41,IF(AND(($AA41+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T41,0))\n+IF(AND(($AB41+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W41,IF(AND(($AA41+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U41,IF(AND(($AA41+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T41,0))\n+IF(AND(($AB41+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W41,IF(AND(($AA41+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U41,IF(AND(($AA41+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T41,0))\n+IF(AND(($AB41+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W41,IF(AND(($AA41+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U41,IF(AND(($AA41+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T41,0))\n+IF(AND(($AB41+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W41,IF(AND(($AA41+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U41,IF(AND(($AA41+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T41,0))\n+IF(AND(($AB41+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W41,IF(AND(($AA41+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U41,IF(AND(($AA41+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T41,0))\n+IF(AND(($AB41+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W41,IF(AND(($AA41+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U41,IF(AND(($AA41+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T41,0))\n+IF(AND(($AB41+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W41,IF(AND(($AA41+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V41,0))","v":0},null,{"$f":"IF(AND(($AB41+$E$2)>GT$5,GT$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>GT$5,GT$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB41+$E$2)>GT$5,GT$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>GT$5,GT$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>GU$5,GU$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>GU$5,GU$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB41+$E$2)>GU$5,GU$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>GU$5,GU$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>GV$5,GV$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>GV$5,GV$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB41+$E$2)>GV$5,GV$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>GV$5,GV$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>GW$5,GW$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>GW$5,GW$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB41+$E$2)>GW$5,GW$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>GW$5,GW$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>GX$5,GX$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>GX$5,GX$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB41+$E$2)>GX$5,GX$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>GX$5,GX$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>GY$5,GY$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>GY$5,GY$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB41+$E$2)>GY$5,GY$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>GY$5,GY$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>GZ$5,GZ$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>GZ$5,GZ$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB41+$E$2)>GZ$5,GZ$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>GZ$5,GZ$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HA$5,HA$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HA$5,HA$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB41+$E$2)>HA$5,HA$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HA$5,HA$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HB$5,HB$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HB$5,HB$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB41+$E$2)>HB$5,HB$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HB$5,HB$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HC$5,HC$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HC$5,HC$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB41+$E$2)>HC$5,HC$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HC$5,HC$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HD$5,HD$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HD$5,HD$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB41+$E$2)>HD$5,HD$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HD$5,HD$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HE$5,HE$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HE$5,HE$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB41+$E$2)>HE$5,HE$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HE$5,HE$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HF$5,HF$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HF$5,HF$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB41+$E$2)>HF$5,HF$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HF$5,HF$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HG$5,HG$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HG$5,HG$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB41+$E$2)>HG$5,HG$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HG$5,HG$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HH$5,HH$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HH$5,HH$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB41+$E$2)>HH$5,HH$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HH$5,HH$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HI$5,HI$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HI$5,HI$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB41+$E$2)>HI$5,HI$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HI$5,HI$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HJ$5,HJ$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HJ$5,HJ$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB41+$E$2)>HJ$5,HJ$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HJ$5,HJ$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HK$5,HK$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HK$5,HK$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB41+$E$2)>HK$5,HK$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HK$5,HK$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HL$5,HL$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HL$5,HL$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB41+$E$2)>HL$5,HL$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HL$5,HL$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HM$5,HM$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HM$5,HM$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB41+$E$2)>HM$5,HM$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HM$5,HM$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HN$5,HN$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HN$5,HN$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB41+$E$2)>HN$5,HN$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HN$5,HN$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HO$5,HO$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HO$5,HO$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB41+$E$2)>HO$5,HO$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HO$5,HO$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HP$5,HP$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HP$5,HP$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB41+$E$2)>HP$5,HP$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HP$5,HP$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HQ$5,HQ$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HQ$5,HQ$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB41+$E$2)>HQ$5,HQ$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HQ$5,HQ$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HR$5,HR$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HR$5,HR$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB41+$E$2)>HR$5,HR$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HR$5,HR$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HS$5,HS$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HS$5,HS$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB41+$E$2)>HS$5,HS$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HS$5,HS$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HT$5,HT$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HT$5,HT$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB41+$E$2)>HT$5,HT$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HT$5,HT$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HU$5,HU$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HU$5,HU$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB41+$E$2)>HU$5,HU$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HU$5,HU$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HV$5,HV$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HV$5,HV$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB41+$E$2)>HV$5,HV$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HV$5,HV$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HW$5,HW$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HW$5,HW$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB41+$E$2)>HW$5,HW$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HW$5,HW$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HX$5,HX$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HX$5,HX$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB41+$E$2)>HX$5,HX$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HX$5,HX$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HY$5,HY$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HY$5,HY$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB41+$E$2)>HY$5,HY$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HY$5,HY$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HZ$5,HZ$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>HZ$5,HZ$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB41+$E$2)>HZ$5,HZ$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>HZ$5,HZ$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB41+$E$2)>IA$5,IA$5>=$E$2),$U41,IF(AND(($AA41+$E$2)>IA$5,IA$5>=$E$2),$T41,0))/Loss_Propane\n *IF($C41=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB41+$E$2)>IA$5,IA$5>=$E$2),$W41,IF(AND(($AA41+$E$2)>IA$5,IA$5>=$E$2),$V41,0))/Loss_OilEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB41+$E$2)>GT$5,GT$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>GT$5,GT$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB41+$E$2)>GT$5,GT$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>GT$5,GT$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":16838.844271339247},{"$f":"IF(AND(($AB41+$E$2)>GU$5,GU$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>GU$5,GU$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB41+$E$2)>GU$5,GU$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>GU$5,GU$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":17091.42693540933},{"$f":"IF(AND(($AB41+$E$2)>GV$5,GV$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>GV$5,GV$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB41+$E$2)>GV$5,GV$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>GV$5,GV$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":17347.798339440469},{"$f":"IF(AND(($AB41+$E$2)>GW$5,GW$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>GW$5,GW$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB41+$E$2)>GW$5,GW$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>GW$5,GW$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":17608.015314532076},{"$f":"IF(AND(($AB41+$E$2)>GX$5,GX$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>GX$5,GX$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB41+$E$2)>GX$5,GX$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>GX$5,GX$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":17872.135544250053},{"$f":"IF(AND(($AB41+$E$2)>GY$5,GY$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>GY$5,GY$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB41+$E$2)>GY$5,GY$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>GY$5,GY$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":18140.217577413801},{"$f":"IF(AND(($AB41+$E$2)>GZ$5,GZ$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>GZ$5,GZ$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB41+$E$2)>GZ$5,GZ$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>GZ$5,GZ$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":18412.320841075005},{"$f":"IF(AND(($AB41+$E$2)>HA$5,HA$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HA$5,HA$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB41+$E$2)>HA$5,HA$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HA$5,HA$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":18688.505653691129},{"$f":"IF(AND(($AB41+$E$2)>HB$5,HB$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HB$5,HB$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB41+$E$2)>HB$5,HB$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HB$5,HB$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":18968.833238496496},{"$f":"IF(AND(($AB41+$E$2)>HC$5,HC$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HC$5,HC$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB41+$E$2)>HC$5,HC$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HC$5,HC$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":19253.365737073942},{"$f":"IF(AND(($AB41+$E$2)>HD$5,HD$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HD$5,HD$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB41+$E$2)>HD$5,HD$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HD$5,HD$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HE$5,HE$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HE$5,HE$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB41+$E$2)>HE$5,HE$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HE$5,HE$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HF$5,HF$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HF$5,HF$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB41+$E$2)>HF$5,HF$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HF$5,HF$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HG$5,HG$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HG$5,HG$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB41+$E$2)>HG$5,HG$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HG$5,HG$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HH$5,HH$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HH$5,HH$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB41+$E$2)>HH$5,HH$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HH$5,HH$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HI$5,HI$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HI$5,HI$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB41+$E$2)>HI$5,HI$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HI$5,HI$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HJ$5,HJ$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HJ$5,HJ$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB41+$E$2)>HJ$5,HJ$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HJ$5,HJ$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HK$5,HK$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HK$5,HK$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB41+$E$2)>HK$5,HK$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HK$5,HK$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HL$5,HL$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HL$5,HL$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB41+$E$2)>HL$5,HL$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HL$5,HL$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HM$5,HM$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HM$5,HM$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB41+$E$2)>HM$5,HM$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HM$5,HM$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HN$5,HN$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HN$5,HN$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB41+$E$2)>HN$5,HN$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HN$5,HN$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HO$5,HO$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HO$5,HO$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB41+$E$2)>HO$5,HO$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HO$5,HO$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HP$5,HP$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HP$5,HP$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB41+$E$2)>HP$5,HP$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HP$5,HP$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HQ$5,HQ$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HQ$5,HQ$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB41+$E$2)>HQ$5,HQ$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HQ$5,HQ$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HR$5,HR$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HR$5,HR$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB41+$E$2)>HR$5,HR$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HR$5,HR$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HS$5,HS$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HS$5,HS$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB41+$E$2)>HS$5,HS$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HS$5,HS$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HT$5,HT$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HT$5,HT$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB41+$E$2)>HT$5,HT$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HT$5,HT$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HU$5,HU$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HU$5,HU$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB41+$E$2)>HU$5,HU$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HU$5,HU$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HV$5,HV$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HV$5,HV$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB41+$E$2)>HV$5,HV$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HV$5,HV$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HW$5,HW$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HW$5,HW$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB41+$E$2)>HW$5,HW$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HW$5,HW$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HX$5,HX$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HX$5,HX$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB41+$E$2)>HX$5,HX$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HX$5,HX$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HY$5,HY$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HY$5,HY$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB41+$E$2)>HY$5,HY$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HY$5,HY$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>HZ$5,HZ$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>HZ$5,HZ$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB41+$E$2)>HZ$5,HZ$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>HZ$5,HZ$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB41+$E$2)>IA$5,IA$5>=$E$2),$L41,IF(AND(($AA41+$E$2)>IA$5,IA$5>=$E$2),$K41,0))/Loss_ElectricEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB41+$E$2)>IA$5,IA$5>=$E$2),$Q41,IF(AND(($AA41+$E$2)>IA$5,IA$5>=$E$2),$P41,0))/Loss_GasEnergy\n *IF($C41=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB41+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S41,IF(AND(($AA41+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S41,IF(AND(($AA41+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S41,IF(AND(($AA41+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S41,IF(AND(($AA41+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S41,IF(AND(($AA41+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S41,IF(AND(($AA41+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S41,IF(AND(($AA41+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S41,IF(AND(($AA41+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S41,IF(AND(($AA41+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S41,IF(AND(($AA41+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S41,IF(AND(($AA41+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S41,IF(AND(($AA41+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S41,IF(AND(($AA41+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S41,IF(AND(($AA41+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S41,IF(AND(($AA41+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S41,IF(AND(($AA41+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S41,IF(AND(($AA41+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S41,IF(AND(($AA41+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S41,IF(AND(($AA41+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S41,IF(AND(($AA41+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S41,IF(AND(($AA41+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S41,IF(AND(($AA41+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S41,IF(AND(($AA41+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S41,IF(AND(($AA41+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S41,IF(AND(($AA41+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S41,IF(AND(($AA41+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S41,IF(AND(($AA41+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S41,IF(AND(($AA41+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S41,IF(AND(($AA41+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S41,IF(AND(($AA41+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S41,IF(AND(($AA41+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S41,IF(AND(($AA41+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S41,IF(AND(($AA41+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R41,0))","v":0},{"$f":"IF(AND(($AB41+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S41,IF(AND(($AA41+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R41,0))","v":0},null,{"$f":"IF(AND(($AB41+$E$2)>KU$5,KU$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>KU$5,KU$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>KV$5,KV$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>KV$5,KV$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>KW$5,KW$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>KW$5,KW$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>KX$5,KX$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>KX$5,KX$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>KY$5,KY$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>KY$5,KY$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>KZ$5,KZ$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>KZ$5,KZ$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LA$5,LA$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LA$5,LA$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LB$5,LB$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LB$5,LB$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LC$5,LC$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LC$5,LC$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LD$5,LD$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LD$5,LD$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LE$5,LE$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LE$5,LE$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LF$5,LF$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LF$5,LF$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LG$5,LG$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LG$5,LG$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LH$5,LH$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LH$5,LH$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LI$5,LI$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LI$5,LI$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LJ$5,LJ$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LJ$5,LJ$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LK$5,LK$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LK$5,LK$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LL$5,LL$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LL$5,LL$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LM$5,LM$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LM$5,LM$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LN$5,LN$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LN$5,LN$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LO$5,LO$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LO$5,LO$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LP$5,LP$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LP$5,LP$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LQ$5,LQ$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LQ$5,LQ$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LR$5,LR$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LR$5,LR$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LS$5,LS$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LS$5,LS$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LT$5,LT$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LT$5,LT$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LU$5,LU$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LU$5,LU$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LV$5,LV$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LV$5,LV$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LW$5,LW$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LW$5,LW$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LX$5,LX$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LX$5,LX$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LY$5,LY$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LY$5,LY$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>LZ$5,LZ$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>LZ$5,LZ$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>MA$5,MA$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>MA$5,MA$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB41+$E$2)>MB$5,MB$5>=$E$2),$S41,IF(AND(($AA41+$E$2)>MB$5,MB$5>=$E$2),$R41,0))*IF($C41=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,133482.03,133482.03,133482.03,133482.03,133482.03,133482.03,133482.03,133482.03,133482.03,133482.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,14.050739999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B26","v":"Residential_School-Based Energy Education_Various_EE Kit/Education Materials_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"School-Based Energy Education"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Various"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"EE Kit/Education Materials"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":1360},539920,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I42","v":539920},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I42","v":0},54.400000000000013,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I42","v":54.400000000000013},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I42","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I42","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I42","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I42","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I42","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":5},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B42,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I42","v":0},0,null,null,"n/a","n/a","n/a","n/a",0.33745301505540748,null,null,null,null,null,105152.30520316686,0,null,105152.30520316686,0,null,105152.30520316686,0,26166.081107837472,0,0,null,311605.7658749962,0,0,null,105152.30520316686,311605.7658749962,null,{"$f":"IF(AND(($AB42+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L42,IF(AND(($AA42+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O42,IF(AND(($AA42+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q42,IF(AND(($AA42+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P42,0))*Loss_GasEnergy","v":24064.613302854155},{"$f":"IF(AND(($AB42+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L42,IF(AND(($AA42+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O42,IF(AND(($AA42+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q42,IF(AND(($AA42+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P42,0))*Loss_GasEnergy","v":24425.582502396966},{"$f":"IF(AND(($AB42+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L42,IF(AND(($AA42+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O42,IF(AND(($AA42+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q42,IF(AND(($AA42+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P42,0))*Loss_GasEnergy","v":24791.966239932914},{"$f":"IF(AND(($AB42+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L42,IF(AND(($AA42+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O42,IF(AND(($AA42+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q42,IF(AND(($AA42+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P42,0))*Loss_GasEnergy","v":25163.845733531907},{"$f":"IF(AND(($AB42+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L42,IF(AND(($AA42+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O42,IF(AND(($AA42+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q42,IF(AND(($AA42+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P42,0))*Loss_GasEnergy","v":25541.303419534881},{"$f":"IF(AND(($AB42+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L42,IF(AND(($AA42+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O42,IF(AND(($AA42+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q42,IF(AND(($AA42+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L42,IF(AND(($AA42+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O42,IF(AND(($AA42+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q42,IF(AND(($AA42+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L42,IF(AND(($AA42+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O42,IF(AND(($AA42+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q42,IF(AND(($AA42+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L42,IF(AND(($AA42+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O42,IF(AND(($AA42+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q42,IF(AND(($AA42+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L42,IF(AND(($AA42+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O42,IF(AND(($AA42+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q42,IF(AND(($AA42+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L42,IF(AND(($AA42+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O42,IF(AND(($AA42+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q42,IF(AND(($AA42+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L42,IF(AND(($AA42+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O42,IF(AND(($AA42+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q42,IF(AND(($AA42+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L42,IF(AND(($AA42+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O42,IF(AND(($AA42+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q42,IF(AND(($AA42+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L42,IF(AND(($AA42+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O42,IF(AND(($AA42+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q42,IF(AND(($AA42+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L42,IF(AND(($AA42+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O42,IF(AND(($AA42+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q42,IF(AND(($AA42+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L42,IF(AND(($AA42+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O42,IF(AND(($AA42+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q42,IF(AND(($AA42+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L42,IF(AND(($AA42+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O42,IF(AND(($AA42+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q42,IF(AND(($AA42+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L42,IF(AND(($AA42+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O42,IF(AND(($AA42+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q42,IF(AND(($AA42+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L42,IF(AND(($AA42+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O42,IF(AND(($AA42+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q42,IF(AND(($AA42+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L42,IF(AND(($AA42+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O42,IF(AND(($AA42+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q42,IF(AND(($AA42+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L42,IF(AND(($AA42+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O42,IF(AND(($AA42+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q42,IF(AND(($AA42+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L42,IF(AND(($AA42+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O42,IF(AND(($AA42+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q42,IF(AND(($AA42+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L42,IF(AND(($AA42+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O42,IF(AND(($AA42+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q42,IF(AND(($AA42+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L42,IF(AND(($AA42+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O42,IF(AND(($AA42+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q42,IF(AND(($AA42+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L42,IF(AND(($AA42+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O42,IF(AND(($AA42+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q42,IF(AND(($AA42+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L42,IF(AND(($AA42+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O42,IF(AND(($AA42+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q42,IF(AND(($AA42+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L42,IF(AND(($AA42+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O42,IF(AND(($AA42+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q42,IF(AND(($AA42+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L42,IF(AND(($AA42+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O42,IF(AND(($AA42+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q42,IF(AND(($AA42+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L42,IF(AND(($AA42+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O42,IF(AND(($AA42+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q42,IF(AND(($AA42+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L42,IF(AND(($AA42+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O42,IF(AND(($AA42+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q42,IF(AND(($AA42+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L42,IF(AND(($AA42+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O42,IF(AND(($AA42+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q42,IF(AND(($AA42+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L42,IF(AND(($AA42+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O42,IF(AND(($AA42+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q42,IF(AND(($AA42+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L42,IF(AND(($AA42+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O42,IF(AND(($AA42+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q42,IF(AND(($AA42+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P42,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB42+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L42,IF(AND(($AA42+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K42,0))*Loss_ElectricEnergy+IF(AND(($AB42+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O42,IF(AND(($AA42+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N42,0))*Loss_ElectricDemand+IF(AND(($AB42+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q42,IF(AND(($AA42+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P42,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB42+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L42,IF(AND(($AA42+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K42,0))","v":6155.0880000000006},{"$f":"IF(AND(($AB42+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L42,IF(AND(($AA42+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K42,0))","v":6155.0880000000006},{"$f":"IF(AND(($AB42+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L42,IF(AND(($AA42+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K42,0))","v":6155.0880000000006},{"$f":"IF(AND(($AB42+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L42,IF(AND(($AA42+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K42,0))","v":6155.0880000000006},{"$f":"IF(AND(($AB42+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L42,IF(AND(($AA42+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K42,0))","v":6155.0880000000006},{"$f":"IF(AND(($AB42+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L42,IF(AND(($AA42+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L42,IF(AND(($AA42+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L42,IF(AND(($AA42+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L42,IF(AND(($AA42+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L42,IF(AND(($AA42+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L42,IF(AND(($AA42+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L42,IF(AND(($AA42+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L42,IF(AND(($AA42+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L42,IF(AND(($AA42+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L42,IF(AND(($AA42+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L42,IF(AND(($AA42+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L42,IF(AND(($AA42+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L42,IF(AND(($AA42+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L42,IF(AND(($AA42+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L42,IF(AND(($AA42+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L42,IF(AND(($AA42+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L42,IF(AND(($AA42+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L42,IF(AND(($AA42+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L42,IF(AND(($AA42+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L42,IF(AND(($AA42+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L42,IF(AND(($AA42+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L42,IF(AND(($AA42+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L42,IF(AND(($AA42+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L42,IF(AND(($AA42+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L42,IF(AND(($AA42+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L42,IF(AND(($AA42+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L42,IF(AND(($AA42+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L42,IF(AND(($AA42+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L42,IF(AND(($AA42+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K42,0))","v":0},null,{"$f":"IF(AND(($AB42+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U42,IF(AND(($AA42+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W42,IF(AND(($AA42+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U42,IF(AND(($AA42+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W42,IF(AND(($AA42+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U42,IF(AND(($AA42+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T42,0))\n+IF(AND(($AB42+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W42,IF(AND(($AA42+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U42,IF(AND(($AA42+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W42,IF(AND(($AA42+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U42,IF(AND(($AA42+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W42,IF(AND(($AA42+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U42,IF(AND(($AA42+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W42,IF(AND(($AA42+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U42,IF(AND(($AA42+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W42,IF(AND(($AA42+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U42,IF(AND(($AA42+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W42,IF(AND(($AA42+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U42,IF(AND(($AA42+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W42,IF(AND(($AA42+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U42,IF(AND(($AA42+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W42,IF(AND(($AA42+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U42,IF(AND(($AA42+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W42,IF(AND(($AA42+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U42,IF(AND(($AA42+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W42,IF(AND(($AA42+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U42,IF(AND(($AA42+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W42,IF(AND(($AA42+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U42,IF(AND(($AA42+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W42,IF(AND(($AA42+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U42,IF(AND(($AA42+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W42,IF(AND(($AA42+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U42,IF(AND(($AA42+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W42,IF(AND(($AA42+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U42,IF(AND(($AA42+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T42,0))\n+IF(AND(($AB42+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W42,IF(AND(($AA42+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U42,IF(AND(($AA42+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T42,0))\n+IF(AND(($AB42+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W42,IF(AND(($AA42+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U42,IF(AND(($AA42+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T42,0))\n+IF(AND(($AB42+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W42,IF(AND(($AA42+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U42,IF(AND(($AA42+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W42,IF(AND(($AA42+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U42,IF(AND(($AA42+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W42,IF(AND(($AA42+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U42,IF(AND(($AA42+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W42,IF(AND(($AA42+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U42,IF(AND(($AA42+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W42,IF(AND(($AA42+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U42,IF(AND(($AA42+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W42,IF(AND(($AA42+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U42,IF(AND(($AA42+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T42,0))\n+IF(AND(($AB42+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W42,IF(AND(($AA42+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U42,IF(AND(($AA42+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T42,0))\n+IF(AND(($AB42+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W42,IF(AND(($AA42+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U42,IF(AND(($AA42+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T42,0))\n+IF(AND(($AB42+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W42,IF(AND(($AA42+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U42,IF(AND(($AA42+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T42,0))\n+IF(AND(($AB42+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W42,IF(AND(($AA42+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U42,IF(AND(($AA42+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T42,0))\n+IF(AND(($AB42+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W42,IF(AND(($AA42+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U42,IF(AND(($AA42+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T42,0))\n+IF(AND(($AB42+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W42,IF(AND(($AA42+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U42,IF(AND(($AA42+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T42,0))\n+IF(AND(($AB42+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W42,IF(AND(($AA42+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U42,IF(AND(($AA42+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T42,0))\n+IF(AND(($AB42+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W42,IF(AND(($AA42+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U42,IF(AND(($AA42+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T42,0))\n+IF(AND(($AB42+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W42,IF(AND(($AA42+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U42,IF(AND(($AA42+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T42,0))\n+IF(AND(($AB42+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W42,IF(AND(($AA42+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V42,0))","v":0},null,{"$f":"IF(AND(($AB42+$E$2)>GT$5,GT$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>GT$5,GT$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB42+$E$2)>GT$5,GT$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>GT$5,GT$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>GU$5,GU$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>GU$5,GU$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB42+$E$2)>GU$5,GU$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>GU$5,GU$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>GV$5,GV$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>GV$5,GV$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB42+$E$2)>GV$5,GV$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>GV$5,GV$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>GW$5,GW$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>GW$5,GW$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB42+$E$2)>GW$5,GW$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>GW$5,GW$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>GX$5,GX$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>GX$5,GX$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB42+$E$2)>GX$5,GX$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>GX$5,GX$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>GY$5,GY$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>GY$5,GY$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB42+$E$2)>GY$5,GY$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>GY$5,GY$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>GZ$5,GZ$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>GZ$5,GZ$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB42+$E$2)>GZ$5,GZ$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>GZ$5,GZ$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HA$5,HA$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HA$5,HA$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB42+$E$2)>HA$5,HA$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HA$5,HA$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HB$5,HB$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HB$5,HB$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB42+$E$2)>HB$5,HB$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HB$5,HB$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HC$5,HC$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HC$5,HC$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB42+$E$2)>HC$5,HC$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HC$5,HC$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HD$5,HD$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HD$5,HD$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB42+$E$2)>HD$5,HD$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HD$5,HD$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HE$5,HE$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HE$5,HE$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB42+$E$2)>HE$5,HE$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HE$5,HE$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HF$5,HF$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HF$5,HF$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB42+$E$2)>HF$5,HF$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HF$5,HF$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HG$5,HG$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HG$5,HG$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB42+$E$2)>HG$5,HG$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HG$5,HG$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HH$5,HH$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HH$5,HH$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB42+$E$2)>HH$5,HH$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HH$5,HH$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HI$5,HI$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HI$5,HI$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB42+$E$2)>HI$5,HI$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HI$5,HI$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HJ$5,HJ$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HJ$5,HJ$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB42+$E$2)>HJ$5,HJ$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HJ$5,HJ$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HK$5,HK$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HK$5,HK$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB42+$E$2)>HK$5,HK$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HK$5,HK$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HL$5,HL$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HL$5,HL$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB42+$E$2)>HL$5,HL$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HL$5,HL$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HM$5,HM$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HM$5,HM$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB42+$E$2)>HM$5,HM$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HM$5,HM$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HN$5,HN$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HN$5,HN$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB42+$E$2)>HN$5,HN$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HN$5,HN$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HO$5,HO$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HO$5,HO$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB42+$E$2)>HO$5,HO$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HO$5,HO$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HP$5,HP$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HP$5,HP$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB42+$E$2)>HP$5,HP$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HP$5,HP$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HQ$5,HQ$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HQ$5,HQ$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB42+$E$2)>HQ$5,HQ$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HQ$5,HQ$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HR$5,HR$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HR$5,HR$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB42+$E$2)>HR$5,HR$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HR$5,HR$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HS$5,HS$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HS$5,HS$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB42+$E$2)>HS$5,HS$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HS$5,HS$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HT$5,HT$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HT$5,HT$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB42+$E$2)>HT$5,HT$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HT$5,HT$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HU$5,HU$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HU$5,HU$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB42+$E$2)>HU$5,HU$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HU$5,HU$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HV$5,HV$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HV$5,HV$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB42+$E$2)>HV$5,HV$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HV$5,HV$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HW$5,HW$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HW$5,HW$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB42+$E$2)>HW$5,HW$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HW$5,HW$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HX$5,HX$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HX$5,HX$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB42+$E$2)>HX$5,HX$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HX$5,HX$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HY$5,HY$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HY$5,HY$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB42+$E$2)>HY$5,HY$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HY$5,HY$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HZ$5,HZ$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>HZ$5,HZ$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB42+$E$2)>HZ$5,HZ$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>HZ$5,HZ$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB42+$E$2)>IA$5,IA$5>=$E$2),$U42,IF(AND(($AA42+$E$2)>IA$5,IA$5>=$E$2),$T42,0))/Loss_Propane\n *IF($C42=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB42+$E$2)>IA$5,IA$5>=$E$2),$W42,IF(AND(($AA42+$E$2)>IA$5,IA$5>=$E$2),$V42,0))/Loss_OilEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB42+$E$2)>GT$5,GT$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>GT$5,GT$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB42+$E$2)>GT$5,GT$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>GT$5,GT$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":71312.485677162811},{"$f":"IF(AND(($AB42+$E$2)>GU$5,GU$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>GU$5,GU$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB42+$E$2)>GU$5,GU$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>GU$5,GU$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":72382.172962320241},{"$f":"IF(AND(($AB42+$E$2)>GV$5,GV$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>GV$5,GV$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB42+$E$2)>GV$5,GV$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>GV$5,GV$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":73467.905556755039},{"$f":"IF(AND(($AB42+$E$2)>GW$5,GW$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>GW$5,GW$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB42+$E$2)>GW$5,GW$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>GW$5,GW$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":74569.924140106363},{"$f":"IF(AND(($AB42+$E$2)>GX$5,GX$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>GX$5,GX$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB42+$E$2)>GX$5,GX$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>GX$5,GX$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":75688.473002207931},{"$f":"IF(AND(($AB42+$E$2)>GY$5,GY$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>GY$5,GY$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB42+$E$2)>GY$5,GY$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>GY$5,GY$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>GZ$5,GZ$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>GZ$5,GZ$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB42+$E$2)>GZ$5,GZ$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>GZ$5,GZ$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HA$5,HA$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HA$5,HA$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB42+$E$2)>HA$5,HA$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HA$5,HA$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HB$5,HB$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HB$5,HB$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB42+$E$2)>HB$5,HB$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HB$5,HB$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HC$5,HC$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HC$5,HC$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB42+$E$2)>HC$5,HC$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HC$5,HC$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HD$5,HD$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HD$5,HD$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB42+$E$2)>HD$5,HD$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HD$5,HD$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HE$5,HE$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HE$5,HE$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB42+$E$2)>HE$5,HE$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HE$5,HE$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HF$5,HF$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HF$5,HF$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB42+$E$2)>HF$5,HF$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HF$5,HF$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HG$5,HG$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HG$5,HG$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB42+$E$2)>HG$5,HG$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HG$5,HG$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HH$5,HH$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HH$5,HH$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB42+$E$2)>HH$5,HH$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HH$5,HH$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HI$5,HI$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HI$5,HI$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB42+$E$2)>HI$5,HI$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HI$5,HI$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HJ$5,HJ$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HJ$5,HJ$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB42+$E$2)>HJ$5,HJ$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HJ$5,HJ$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HK$5,HK$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HK$5,HK$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB42+$E$2)>HK$5,HK$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HK$5,HK$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HL$5,HL$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HL$5,HL$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB42+$E$2)>HL$5,HL$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HL$5,HL$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HM$5,HM$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HM$5,HM$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB42+$E$2)>HM$5,HM$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HM$5,HM$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HN$5,HN$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HN$5,HN$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB42+$E$2)>HN$5,HN$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HN$5,HN$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HO$5,HO$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HO$5,HO$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB42+$E$2)>HO$5,HO$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HO$5,HO$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HP$5,HP$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HP$5,HP$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB42+$E$2)>HP$5,HP$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HP$5,HP$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HQ$5,HQ$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HQ$5,HQ$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB42+$E$2)>HQ$5,HQ$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HQ$5,HQ$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HR$5,HR$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HR$5,HR$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB42+$E$2)>HR$5,HR$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HR$5,HR$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HS$5,HS$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HS$5,HS$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB42+$E$2)>HS$5,HS$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HS$5,HS$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HT$5,HT$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HT$5,HT$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB42+$E$2)>HT$5,HT$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HT$5,HT$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HU$5,HU$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HU$5,HU$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB42+$E$2)>HU$5,HU$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HU$5,HU$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HV$5,HV$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HV$5,HV$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB42+$E$2)>HV$5,HV$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HV$5,HV$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HW$5,HW$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HW$5,HW$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB42+$E$2)>HW$5,HW$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HW$5,HW$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HX$5,HX$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HX$5,HX$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB42+$E$2)>HX$5,HX$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HX$5,HX$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HY$5,HY$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HY$5,HY$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB42+$E$2)>HY$5,HY$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HY$5,HY$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>HZ$5,HZ$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>HZ$5,HZ$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB42+$E$2)>HZ$5,HZ$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>HZ$5,HZ$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB42+$E$2)>IA$5,IA$5>=$E$2),$L42,IF(AND(($AA42+$E$2)>IA$5,IA$5>=$E$2),$K42,0))/Loss_ElectricEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB42+$E$2)>IA$5,IA$5>=$E$2),$Q42,IF(AND(($AA42+$E$2)>IA$5,IA$5>=$E$2),$P42,0))/Loss_GasEnergy\n *IF($C42=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB42+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S42,IF(AND(($AA42+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S42,IF(AND(($AA42+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S42,IF(AND(($AA42+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S42,IF(AND(($AA42+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S42,IF(AND(($AA42+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S42,IF(AND(($AA42+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S42,IF(AND(($AA42+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S42,IF(AND(($AA42+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S42,IF(AND(($AA42+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S42,IF(AND(($AA42+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S42,IF(AND(($AA42+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S42,IF(AND(($AA42+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S42,IF(AND(($AA42+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S42,IF(AND(($AA42+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S42,IF(AND(($AA42+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S42,IF(AND(($AA42+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S42,IF(AND(($AA42+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S42,IF(AND(($AA42+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S42,IF(AND(($AA42+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S42,IF(AND(($AA42+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S42,IF(AND(($AA42+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S42,IF(AND(($AA42+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S42,IF(AND(($AA42+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S42,IF(AND(($AA42+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S42,IF(AND(($AA42+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S42,IF(AND(($AA42+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S42,IF(AND(($AA42+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S42,IF(AND(($AA42+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S42,IF(AND(($AA42+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S42,IF(AND(($AA42+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S42,IF(AND(($AA42+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S42,IF(AND(($AA42+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S42,IF(AND(($AA42+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R42,0))","v":0},{"$f":"IF(AND(($AB42+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S42,IF(AND(($AA42+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R42,0))","v":0},null,{"$f":"IF(AND(($AB42+$E$2)>KU$5,KU$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>KU$5,KU$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>KV$5,KV$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>KV$5,KV$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>KW$5,KW$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>KW$5,KW$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>KX$5,KX$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>KX$5,KX$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>KY$5,KY$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>KY$5,KY$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>KZ$5,KZ$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>KZ$5,KZ$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LA$5,LA$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LA$5,LA$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LB$5,LB$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LB$5,LB$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LC$5,LC$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LC$5,LC$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LD$5,LD$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LD$5,LD$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LE$5,LE$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LE$5,LE$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LF$5,LF$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LF$5,LF$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LG$5,LG$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LG$5,LG$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LH$5,LH$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LH$5,LH$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LI$5,LI$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LI$5,LI$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LJ$5,LJ$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LJ$5,LJ$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LK$5,LK$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LK$5,LK$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LL$5,LL$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LL$5,LL$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LM$5,LM$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LM$5,LM$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LN$5,LN$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LN$5,LN$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LO$5,LO$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LO$5,LO$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LP$5,LP$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LP$5,LP$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LQ$5,LQ$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LQ$5,LQ$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LR$5,LR$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LR$5,LR$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LS$5,LS$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LS$5,LS$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LT$5,LT$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LT$5,LT$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LU$5,LU$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LU$5,LU$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LV$5,LV$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LV$5,LV$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LW$5,LW$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LW$5,LW$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LX$5,LX$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LX$5,LX$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LY$5,LY$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LY$5,LY$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>LZ$5,LZ$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>LZ$5,LZ$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>MA$5,MA$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>MA$5,MA$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB42+$E$2)>MB$5,MB$5>=$E$2),$S42,IF(AND(($AA42+$E$2)>MB$5,MB$5>=$E$2),$R42,0))*IF($C42=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,565296.24,565296.24,565296.24,565296.24,565296.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,56.956800000000008,56.956800000000008,56.956800000000008,56.956800000000008,56.956800000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B27","v":"Residential_Weatherization_Various_Weatherization Measures_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Weatherization"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Various"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Weatherization Measures"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":25},21625,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I43","v":21625},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I43","v":0},3.8749999999999978,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I43","v":3.8749999999999978},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I43","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I43","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I43","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I43","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I43","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":15},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B43,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I43","v":0},0,null,null,"n/a","n/a","n/a","n/a",0.34704463633640914,null,null,null,null,null,9540.978149197108,0,null,9540.978149197108,0,null,9540.978149197108,0,2183.407356924808,0,0,null,27492.077820066126,0,0,null,9540.978149197108,27492.077820066126,null,{"$f":"IF(AND(($AB43+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L43,IF(AND(($AA43+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O43,IF(AND(($AA43+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q43,IF(AND(($AA43+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P43,0))*Loss_GasEnergy","v":991.23724552878389},{"$f":"IF(AND(($AB43+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L43,IF(AND(($AA43+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O43,IF(AND(($AA43+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q43,IF(AND(($AA43+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P43,0))*Loss_GasEnergy","v":1006.1058042117155},{"$f":"IF(AND(($AB43+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L43,IF(AND(($AA43+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O43,IF(AND(($AA43+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q43,IF(AND(($AA43+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P43,0))*Loss_GasEnergy","v":1021.1973912748912},{"$f":"IF(AND(($AB43+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L43,IF(AND(($AA43+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O43,IF(AND(($AA43+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q43,IF(AND(($AA43+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P43,0))*Loss_GasEnergy","v":1036.5153521440143},{"$f":"IF(AND(($AB43+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L43,IF(AND(($AA43+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O43,IF(AND(($AA43+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q43,IF(AND(($AA43+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P43,0))*Loss_GasEnergy","v":1052.0630824261743},{"$f":"IF(AND(($AB43+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L43,IF(AND(($AA43+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O43,IF(AND(($AA43+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q43,IF(AND(($AA43+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P43,0))*Loss_GasEnergy","v":1067.8440286625669},{"$f":"IF(AND(($AB43+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L43,IF(AND(($AA43+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O43,IF(AND(($AA43+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q43,IF(AND(($AA43+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P43,0))*Loss_GasEnergy","v":1083.8616890925052},{"$f":"IF(AND(($AB43+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L43,IF(AND(($AA43+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O43,IF(AND(($AA43+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q43,IF(AND(($AA43+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P43,0))*Loss_GasEnergy","v":1100.1196144288926},{"$f":"IF(AND(($AB43+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L43,IF(AND(($AA43+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O43,IF(AND(($AA43+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q43,IF(AND(($AA43+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P43,0))*Loss_GasEnergy","v":1116.621408645326},{"$f":"IF(AND(($AB43+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L43,IF(AND(($AA43+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O43,IF(AND(($AA43+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q43,IF(AND(($AA43+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P43,0))*Loss_GasEnergy","v":1133.3707297750057},{"$f":"IF(AND(($AB43+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L43,IF(AND(($AA43+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O43,IF(AND(($AA43+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q43,IF(AND(($AA43+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P43,0))*Loss_GasEnergy","v":1150.3712907216307},{"$f":"IF(AND(($AB43+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L43,IF(AND(($AA43+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O43,IF(AND(($AA43+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q43,IF(AND(($AA43+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P43,0))*Loss_GasEnergy","v":1167.6268600824551},{"$f":"IF(AND(($AB43+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L43,IF(AND(($AA43+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O43,IF(AND(($AA43+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q43,IF(AND(($AA43+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P43,0))*Loss_GasEnergy","v":1185.1412629836918},{"$f":"IF(AND(($AB43+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L43,IF(AND(($AA43+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O43,IF(AND(($AA43+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q43,IF(AND(($AA43+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P43,0))*Loss_GasEnergy","v":1202.9183819284474},{"$f":"IF(AND(($AB43+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L43,IF(AND(($AA43+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O43,IF(AND(($AA43+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q43,IF(AND(($AA43+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P43,0))*Loss_GasEnergy","v":1220.9621576573738},{"$f":"IF(AND(($AB43+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L43,IF(AND(($AA43+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O43,IF(AND(($AA43+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q43,IF(AND(($AA43+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L43,IF(AND(($AA43+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O43,IF(AND(($AA43+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q43,IF(AND(($AA43+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L43,IF(AND(($AA43+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O43,IF(AND(($AA43+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q43,IF(AND(($AA43+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L43,IF(AND(($AA43+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O43,IF(AND(($AA43+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q43,IF(AND(($AA43+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L43,IF(AND(($AA43+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O43,IF(AND(($AA43+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q43,IF(AND(($AA43+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L43,IF(AND(($AA43+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O43,IF(AND(($AA43+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q43,IF(AND(($AA43+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L43,IF(AND(($AA43+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O43,IF(AND(($AA43+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q43,IF(AND(($AA43+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L43,IF(AND(($AA43+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O43,IF(AND(($AA43+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q43,IF(AND(($AA43+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L43,IF(AND(($AA43+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O43,IF(AND(($AA43+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q43,IF(AND(($AA43+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L43,IF(AND(($AA43+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O43,IF(AND(($AA43+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q43,IF(AND(($AA43+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L43,IF(AND(($AA43+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O43,IF(AND(($AA43+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q43,IF(AND(($AA43+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L43,IF(AND(($AA43+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O43,IF(AND(($AA43+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q43,IF(AND(($AA43+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L43,IF(AND(($AA43+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O43,IF(AND(($AA43+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q43,IF(AND(($AA43+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L43,IF(AND(($AA43+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O43,IF(AND(($AA43+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q43,IF(AND(($AA43+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L43,IF(AND(($AA43+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O43,IF(AND(($AA43+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q43,IF(AND(($AA43+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L43,IF(AND(($AA43+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O43,IF(AND(($AA43+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q43,IF(AND(($AA43+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L43,IF(AND(($AA43+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O43,IF(AND(($AA43+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q43,IF(AND(($AA43+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L43,IF(AND(($AA43+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O43,IF(AND(($AA43+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q43,IF(AND(($AA43+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P43,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB43+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L43,IF(AND(($AA43+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K43,0))*Loss_ElectricEnergy+IF(AND(($AB43+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O43,IF(AND(($AA43+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N43,0))*Loss_ElectricDemand+IF(AND(($AB43+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q43,IF(AND(($AA43+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P43,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB43+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L43,IF(AND(($AA43+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L43,IF(AND(($AA43+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L43,IF(AND(($AA43+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L43,IF(AND(($AA43+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L43,IF(AND(($AA43+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L43,IF(AND(($AA43+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L43,IF(AND(($AA43+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L43,IF(AND(($AA43+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L43,IF(AND(($AA43+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L43,IF(AND(($AA43+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L43,IF(AND(($AA43+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L43,IF(AND(($AA43+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L43,IF(AND(($AA43+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L43,IF(AND(($AA43+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L43,IF(AND(($AA43+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K43,0))","v":246.52500000000001},{"$f":"IF(AND(($AB43+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L43,IF(AND(($AA43+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L43,IF(AND(($AA43+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L43,IF(AND(($AA43+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L43,IF(AND(($AA43+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L43,IF(AND(($AA43+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L43,IF(AND(($AA43+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L43,IF(AND(($AA43+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L43,IF(AND(($AA43+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L43,IF(AND(($AA43+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L43,IF(AND(($AA43+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L43,IF(AND(($AA43+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L43,IF(AND(($AA43+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L43,IF(AND(($AA43+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L43,IF(AND(($AA43+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L43,IF(AND(($AA43+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L43,IF(AND(($AA43+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L43,IF(AND(($AA43+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L43,IF(AND(($AA43+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L43,IF(AND(($AA43+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K43,0))","v":0},null,{"$f":"IF(AND(($AB43+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U43,IF(AND(($AA43+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W43,IF(AND(($AA43+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U43,IF(AND(($AA43+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W43,IF(AND(($AA43+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U43,IF(AND(($AA43+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T43,0))\n+IF(AND(($AB43+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W43,IF(AND(($AA43+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U43,IF(AND(($AA43+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W43,IF(AND(($AA43+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U43,IF(AND(($AA43+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W43,IF(AND(($AA43+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U43,IF(AND(($AA43+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W43,IF(AND(($AA43+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U43,IF(AND(($AA43+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W43,IF(AND(($AA43+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U43,IF(AND(($AA43+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W43,IF(AND(($AA43+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U43,IF(AND(($AA43+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W43,IF(AND(($AA43+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U43,IF(AND(($AA43+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W43,IF(AND(($AA43+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U43,IF(AND(($AA43+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W43,IF(AND(($AA43+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U43,IF(AND(($AA43+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W43,IF(AND(($AA43+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U43,IF(AND(($AA43+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W43,IF(AND(($AA43+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U43,IF(AND(($AA43+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W43,IF(AND(($AA43+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U43,IF(AND(($AA43+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W43,IF(AND(($AA43+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U43,IF(AND(($AA43+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W43,IF(AND(($AA43+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U43,IF(AND(($AA43+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T43,0))\n+IF(AND(($AB43+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W43,IF(AND(($AA43+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U43,IF(AND(($AA43+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T43,0))\n+IF(AND(($AB43+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W43,IF(AND(($AA43+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U43,IF(AND(($AA43+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T43,0))\n+IF(AND(($AB43+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W43,IF(AND(($AA43+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U43,IF(AND(($AA43+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W43,IF(AND(($AA43+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U43,IF(AND(($AA43+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W43,IF(AND(($AA43+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U43,IF(AND(($AA43+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W43,IF(AND(($AA43+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U43,IF(AND(($AA43+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W43,IF(AND(($AA43+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U43,IF(AND(($AA43+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W43,IF(AND(($AA43+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U43,IF(AND(($AA43+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T43,0))\n+IF(AND(($AB43+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W43,IF(AND(($AA43+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U43,IF(AND(($AA43+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T43,0))\n+IF(AND(($AB43+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W43,IF(AND(($AA43+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U43,IF(AND(($AA43+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T43,0))\n+IF(AND(($AB43+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W43,IF(AND(($AA43+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U43,IF(AND(($AA43+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T43,0))\n+IF(AND(($AB43+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W43,IF(AND(($AA43+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U43,IF(AND(($AA43+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T43,0))\n+IF(AND(($AB43+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W43,IF(AND(($AA43+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U43,IF(AND(($AA43+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T43,0))\n+IF(AND(($AB43+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W43,IF(AND(($AA43+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U43,IF(AND(($AA43+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T43,0))\n+IF(AND(($AB43+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W43,IF(AND(($AA43+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U43,IF(AND(($AA43+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T43,0))\n+IF(AND(($AB43+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W43,IF(AND(($AA43+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U43,IF(AND(($AA43+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T43,0))\n+IF(AND(($AB43+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W43,IF(AND(($AA43+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U43,IF(AND(($AA43+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T43,0))\n+IF(AND(($AB43+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W43,IF(AND(($AA43+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V43,0))","v":0},null,{"$f":"IF(AND(($AB43+$E$2)>GT$5,GT$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>GT$5,GT$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB43+$E$2)>GT$5,GT$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>GT$5,GT$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>GU$5,GU$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>GU$5,GU$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB43+$E$2)>GU$5,GU$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>GU$5,GU$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>GV$5,GV$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>GV$5,GV$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB43+$E$2)>GV$5,GV$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>GV$5,GV$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>GW$5,GW$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>GW$5,GW$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB43+$E$2)>GW$5,GW$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>GW$5,GW$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>GX$5,GX$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>GX$5,GX$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB43+$E$2)>GX$5,GX$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>GX$5,GX$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>GY$5,GY$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>GY$5,GY$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB43+$E$2)>GY$5,GY$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>GY$5,GY$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>GZ$5,GZ$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>GZ$5,GZ$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB43+$E$2)>GZ$5,GZ$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>GZ$5,GZ$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HA$5,HA$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HA$5,HA$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB43+$E$2)>HA$5,HA$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HA$5,HA$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HB$5,HB$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HB$5,HB$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB43+$E$2)>HB$5,HB$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HB$5,HB$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HC$5,HC$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HC$5,HC$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB43+$E$2)>HC$5,HC$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HC$5,HC$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HD$5,HD$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HD$5,HD$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB43+$E$2)>HD$5,HD$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HD$5,HD$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HE$5,HE$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HE$5,HE$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB43+$E$2)>HE$5,HE$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HE$5,HE$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HF$5,HF$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HF$5,HF$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB43+$E$2)>HF$5,HF$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HF$5,HF$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HG$5,HG$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HG$5,HG$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB43+$E$2)>HG$5,HG$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HG$5,HG$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HH$5,HH$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HH$5,HH$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB43+$E$2)>HH$5,HH$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HH$5,HH$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HI$5,HI$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HI$5,HI$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB43+$E$2)>HI$5,HI$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HI$5,HI$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HJ$5,HJ$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HJ$5,HJ$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB43+$E$2)>HJ$5,HJ$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HJ$5,HJ$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HK$5,HK$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HK$5,HK$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB43+$E$2)>HK$5,HK$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HK$5,HK$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HL$5,HL$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HL$5,HL$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB43+$E$2)>HL$5,HL$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HL$5,HL$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HM$5,HM$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HM$5,HM$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB43+$E$2)>HM$5,HM$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HM$5,HM$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HN$5,HN$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HN$5,HN$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB43+$E$2)>HN$5,HN$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HN$5,HN$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HO$5,HO$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HO$5,HO$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB43+$E$2)>HO$5,HO$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HO$5,HO$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HP$5,HP$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HP$5,HP$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB43+$E$2)>HP$5,HP$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HP$5,HP$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HQ$5,HQ$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HQ$5,HQ$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB43+$E$2)>HQ$5,HQ$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HQ$5,HQ$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HR$5,HR$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HR$5,HR$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB43+$E$2)>HR$5,HR$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HR$5,HR$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HS$5,HS$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HS$5,HS$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB43+$E$2)>HS$5,HS$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HS$5,HS$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HT$5,HT$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HT$5,HT$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB43+$E$2)>HT$5,HT$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HT$5,HT$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HU$5,HU$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HU$5,HU$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB43+$E$2)>HU$5,HU$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HU$5,HU$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HV$5,HV$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HV$5,HV$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB43+$E$2)>HV$5,HV$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HV$5,HV$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HW$5,HW$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HW$5,HW$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB43+$E$2)>HW$5,HW$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HW$5,HW$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HX$5,HX$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HX$5,HX$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB43+$E$2)>HX$5,HX$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HX$5,HX$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HY$5,HY$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HY$5,HY$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB43+$E$2)>HY$5,HY$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HY$5,HY$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HZ$5,HZ$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>HZ$5,HZ$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB43+$E$2)>HZ$5,HZ$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>HZ$5,HZ$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB43+$E$2)>IA$5,IA$5>=$E$2),$U43,IF(AND(($AA43+$E$2)>IA$5,IA$5>=$E$2),$T43,0))/Loss_Propane\n *IF($C43=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB43+$E$2)>IA$5,IA$5>=$E$2),$W43,IF(AND(($AA43+$E$2)>IA$5,IA$5>=$E$2),$V43,0))/Loss_OilEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB43+$E$2)>GT$5,GT$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>GT$5,GT$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB43+$E$2)>GT$5,GT$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>GT$5,GT$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":2856.2240753605088},{"$f":"IF(AND(($AB43+$E$2)>GU$5,GU$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>GU$5,GU$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB43+$E$2)>GU$5,GU$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>GU$5,GU$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":2899.067436490916},{"$f":"IF(AND(($AB43+$E$2)>GV$5,GV$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>GV$5,GV$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB43+$E$2)>GV$5,GV$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>GV$5,GV$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":2942.5534480382789},{"$f":"IF(AND(($AB43+$E$2)>GW$5,GW$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>GW$5,GW$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB43+$E$2)>GW$5,GW$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>GW$5,GW$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":2986.6917497588533},{"$f":"IF(AND(($AB43+$E$2)>GX$5,GX$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>GX$5,GX$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB43+$E$2)>GX$5,GX$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>GX$5,GX$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":3031.4921260052356},{"$f":"IF(AND(($AB43+$E$2)>GY$5,GY$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>GY$5,GY$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB43+$E$2)>GY$5,GY$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>GY$5,GY$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":3076.9645078953135},{"$f":"IF(AND(($AB43+$E$2)>GZ$5,GZ$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>GZ$5,GZ$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB43+$E$2)>GZ$5,GZ$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>GZ$5,GZ$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":3123.1189755137425},{"$f":"IF(AND(($AB43+$E$2)>HA$5,HA$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HA$5,HA$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB43+$E$2)>HA$5,HA$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HA$5,HA$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":3169.9657601464487},{"$f":"IF(AND(($AB43+$E$2)>HB$5,HB$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HB$5,HB$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB43+$E$2)>HB$5,HB$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HB$5,HB$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":3217.5152465486449},{"$f":"IF(AND(($AB43+$E$2)>HC$5,HC$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HC$5,HC$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB43+$E$2)>HC$5,HC$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HC$5,HC$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":3265.7779752468746},{"$f":"IF(AND(($AB43+$E$2)>HD$5,HD$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HD$5,HD$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB43+$E$2)>HD$5,HD$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HD$5,HD$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":3314.7646448755772},{"$f":"IF(AND(($AB43+$E$2)>HE$5,HE$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HE$5,HE$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB43+$E$2)>HE$5,HE$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HE$5,HE$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":3364.4861145487102},{"$f":"IF(AND(($AB43+$E$2)>HF$5,HF$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HF$5,HF$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB43+$E$2)>HF$5,HF$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HF$5,HF$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":3414.9534062669404},{"$f":"IF(AND(($AB43+$E$2)>HG$5,HG$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HG$5,HG$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB43+$E$2)>HG$5,HG$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HG$5,HG$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":3466.1777073609446},{"$f":"IF(AND(($AB43+$E$2)>HH$5,HH$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HH$5,HH$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB43+$E$2)>HH$5,HH$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HH$5,HH$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":3518.1703729713581},{"$f":"IF(AND(($AB43+$E$2)>HI$5,HI$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HI$5,HI$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB43+$E$2)>HI$5,HI$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HI$5,HI$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HJ$5,HJ$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HJ$5,HJ$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB43+$E$2)>HJ$5,HJ$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HJ$5,HJ$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HK$5,HK$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HK$5,HK$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB43+$E$2)>HK$5,HK$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HK$5,HK$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HL$5,HL$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HL$5,HL$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB43+$E$2)>HL$5,HL$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HL$5,HL$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HM$5,HM$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HM$5,HM$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB43+$E$2)>HM$5,HM$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HM$5,HM$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HN$5,HN$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HN$5,HN$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB43+$E$2)>HN$5,HN$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HN$5,HN$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HO$5,HO$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HO$5,HO$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB43+$E$2)>HO$5,HO$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HO$5,HO$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HP$5,HP$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HP$5,HP$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB43+$E$2)>HP$5,HP$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HP$5,HP$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HQ$5,HQ$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HQ$5,HQ$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB43+$E$2)>HQ$5,HQ$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HQ$5,HQ$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HR$5,HR$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HR$5,HR$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB43+$E$2)>HR$5,HR$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HR$5,HR$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HS$5,HS$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HS$5,HS$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB43+$E$2)>HS$5,HS$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HS$5,HS$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HT$5,HT$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HT$5,HT$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB43+$E$2)>HT$5,HT$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HT$5,HT$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HU$5,HU$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HU$5,HU$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB43+$E$2)>HU$5,HU$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HU$5,HU$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HV$5,HV$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HV$5,HV$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB43+$E$2)>HV$5,HV$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HV$5,HV$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HW$5,HW$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HW$5,HW$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB43+$E$2)>HW$5,HW$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HW$5,HW$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HX$5,HX$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HX$5,HX$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB43+$E$2)>HX$5,HX$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HX$5,HX$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HY$5,HY$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HY$5,HY$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB43+$E$2)>HY$5,HY$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HY$5,HY$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>HZ$5,HZ$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>HZ$5,HZ$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB43+$E$2)>HZ$5,HZ$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>HZ$5,HZ$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB43+$E$2)>IA$5,IA$5>=$E$2),$L43,IF(AND(($AA43+$E$2)>IA$5,IA$5>=$E$2),$K43,0))/Loss_ElectricEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB43+$E$2)>IA$5,IA$5>=$E$2),$Q43,IF(AND(($AA43+$E$2)>IA$5,IA$5>=$E$2),$P43,0))/Loss_GasEnergy\n *IF($C43=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB43+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S43,IF(AND(($AA43+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S43,IF(AND(($AA43+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S43,IF(AND(($AA43+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S43,IF(AND(($AA43+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S43,IF(AND(($AA43+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S43,IF(AND(($AA43+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S43,IF(AND(($AA43+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S43,IF(AND(($AA43+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S43,IF(AND(($AA43+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S43,IF(AND(($AA43+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S43,IF(AND(($AA43+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S43,IF(AND(($AA43+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S43,IF(AND(($AA43+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S43,IF(AND(($AA43+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S43,IF(AND(($AA43+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S43,IF(AND(($AA43+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S43,IF(AND(($AA43+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S43,IF(AND(($AA43+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S43,IF(AND(($AA43+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S43,IF(AND(($AA43+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S43,IF(AND(($AA43+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S43,IF(AND(($AA43+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S43,IF(AND(($AA43+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S43,IF(AND(($AA43+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S43,IF(AND(($AA43+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S43,IF(AND(($AA43+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S43,IF(AND(($AA43+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S43,IF(AND(($AA43+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S43,IF(AND(($AA43+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S43,IF(AND(($AA43+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S43,IF(AND(($AA43+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S43,IF(AND(($AA43+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S43,IF(AND(($AA43+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R43,0))","v":0},{"$f":"IF(AND(($AB43+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S43,IF(AND(($AA43+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R43,0))","v":0},null,{"$f":"IF(AND(($AB43+$E$2)>KU$5,KU$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>KU$5,KU$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>KV$5,KV$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>KV$5,KV$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>KW$5,KW$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>KW$5,KW$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>KX$5,KX$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>KX$5,KX$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>KY$5,KY$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>KY$5,KY$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>KZ$5,KZ$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>KZ$5,KZ$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LA$5,LA$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LA$5,LA$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LB$5,LB$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LB$5,LB$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LC$5,LC$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LC$5,LC$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LD$5,LD$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LD$5,LD$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LE$5,LE$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LE$5,LE$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LF$5,LF$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LF$5,LF$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LG$5,LG$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LG$5,LG$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LH$5,LH$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LH$5,LH$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LI$5,LI$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LI$5,LI$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LJ$5,LJ$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LJ$5,LJ$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LK$5,LK$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LK$5,LK$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LL$5,LL$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LL$5,LL$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LM$5,LM$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LM$5,LM$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LN$5,LN$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LN$5,LN$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LO$5,LO$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LO$5,LO$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LP$5,LP$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LP$5,LP$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LQ$5,LQ$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LQ$5,LQ$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LR$5,LR$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LR$5,LR$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LS$5,LS$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LS$5,LS$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LT$5,LT$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LT$5,LT$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LU$5,LU$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LU$5,LU$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LV$5,LV$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LV$5,LV$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LW$5,LW$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LW$5,LW$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LX$5,LX$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LX$5,LX$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LY$5,LY$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LY$5,LY$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>LZ$5,LZ$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>LZ$5,LZ$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>MA$5,MA$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>MA$5,MA$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB43+$E$2)>MB$5,MB$5>=$E$2),$S43,IF(AND(($AA43+$E$2)>MB$5,MB$5>=$E$2),$R43,0))*IF($C43=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,22641.375,22641.375,22641.375,22641.375,22641.375,22641.375,22641.375,22641.375,22641.375,22641.375,22641.375,22641.375,22641.375,22641.375,22641.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,4.0571249999999974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B28","v":"Residential_Weatherization_Various_EE Kit_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Residential"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Weatherization"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Various"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"EE Kit"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":25},10425,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I44","v":10425},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I44","v":0},1.1000000000000003,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I44","v":1.1000000000000003},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I44","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I44","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I44","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I44","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I44","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":10},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B44,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I44","v":0},0,null,null,"n/a","n/a","n/a","n/a",0.33803509322632674,null,null,null,null,null,3468.3296233014166,0,null,3468.3296233014166,0,null,3468.3296233014166,0,836.00818814705644,0,0,null,10260.264963020405,0,0,null,3468.3296233014166,10260.264963020405,null,{"$f":"IF(AND(($AB44+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L44,IF(AND(($AA44+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O44,IF(AND(($AA44+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q44,IF(AND(($AA44+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P44,0))*Loss_GasEnergy","v":465.45104757564553},{"$f":"IF(AND(($AB44+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L44,IF(AND(($AA44+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O44,IF(AND(($AA44+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q44,IF(AND(($AA44+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P44,0))*Loss_GasEnergy","v":472.43281328928015},{"$f":"IF(AND(($AB44+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L44,IF(AND(($AA44+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O44,IF(AND(($AA44+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q44,IF(AND(($AA44+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P44,0))*Loss_GasEnergy","v":479.5193054886193},{"$f":"IF(AND(($AB44+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L44,IF(AND(($AA44+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O44,IF(AND(($AA44+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q44,IF(AND(($AA44+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P44,0))*Loss_GasEnergy","v":486.71209507094852},{"$f":"IF(AND(($AB44+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L44,IF(AND(($AA44+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O44,IF(AND(($AA44+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q44,IF(AND(($AA44+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P44,0))*Loss_GasEnergy","v":494.01277649701268},{"$f":"IF(AND(($AB44+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L44,IF(AND(($AA44+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O44,IF(AND(($AA44+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q44,IF(AND(($AA44+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P44,0))*Loss_GasEnergy","v":501.42296814446775},{"$f":"IF(AND(($AB44+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L44,IF(AND(($AA44+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O44,IF(AND(($AA44+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q44,IF(AND(($AA44+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P44,0))*Loss_GasEnergy","v":508.9443126666348},{"$f":"IF(AND(($AB44+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L44,IF(AND(($AA44+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O44,IF(AND(($AA44+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q44,IF(AND(($AA44+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P44,0))*Loss_GasEnergy","v":516.57847735663415},{"$f":"IF(AND(($AB44+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L44,IF(AND(($AA44+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O44,IF(AND(($AA44+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q44,IF(AND(($AA44+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P44,0))*Loss_GasEnergy","v":524.32715451698368},{"$f":"IF(AND(($AB44+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L44,IF(AND(($AA44+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O44,IF(AND(($AA44+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q44,IF(AND(($AA44+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P44,0))*Loss_GasEnergy","v":532.1920618347383},{"$f":"IF(AND(($AB44+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L44,IF(AND(($AA44+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O44,IF(AND(($AA44+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q44,IF(AND(($AA44+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L44,IF(AND(($AA44+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O44,IF(AND(($AA44+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q44,IF(AND(($AA44+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L44,IF(AND(($AA44+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O44,IF(AND(($AA44+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q44,IF(AND(($AA44+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L44,IF(AND(($AA44+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O44,IF(AND(($AA44+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q44,IF(AND(($AA44+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L44,IF(AND(($AA44+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O44,IF(AND(($AA44+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q44,IF(AND(($AA44+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L44,IF(AND(($AA44+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O44,IF(AND(($AA44+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q44,IF(AND(($AA44+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L44,IF(AND(($AA44+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O44,IF(AND(($AA44+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q44,IF(AND(($AA44+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L44,IF(AND(($AA44+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O44,IF(AND(($AA44+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q44,IF(AND(($AA44+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L44,IF(AND(($AA44+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O44,IF(AND(($AA44+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q44,IF(AND(($AA44+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L44,IF(AND(($AA44+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O44,IF(AND(($AA44+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q44,IF(AND(($AA44+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L44,IF(AND(($AA44+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O44,IF(AND(($AA44+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q44,IF(AND(($AA44+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L44,IF(AND(($AA44+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O44,IF(AND(($AA44+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q44,IF(AND(($AA44+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L44,IF(AND(($AA44+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O44,IF(AND(($AA44+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q44,IF(AND(($AA44+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L44,IF(AND(($AA44+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O44,IF(AND(($AA44+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q44,IF(AND(($AA44+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L44,IF(AND(($AA44+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O44,IF(AND(($AA44+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q44,IF(AND(($AA44+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L44,IF(AND(($AA44+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O44,IF(AND(($AA44+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q44,IF(AND(($AA44+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L44,IF(AND(($AA44+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O44,IF(AND(($AA44+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q44,IF(AND(($AA44+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L44,IF(AND(($AA44+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O44,IF(AND(($AA44+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q44,IF(AND(($AA44+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L44,IF(AND(($AA44+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O44,IF(AND(($AA44+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q44,IF(AND(($AA44+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L44,IF(AND(($AA44+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O44,IF(AND(($AA44+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q44,IF(AND(($AA44+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L44,IF(AND(($AA44+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O44,IF(AND(($AA44+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q44,IF(AND(($AA44+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L44,IF(AND(($AA44+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O44,IF(AND(($AA44+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q44,IF(AND(($AA44+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L44,IF(AND(($AA44+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O44,IF(AND(($AA44+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q44,IF(AND(($AA44+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P44,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB44+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L44,IF(AND(($AA44+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K44,0))*Loss_ElectricEnergy+IF(AND(($AB44+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O44,IF(AND(($AA44+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N44,0))*Loss_ElectricDemand+IF(AND(($AB44+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q44,IF(AND(($AA44+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P44,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB44+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L44,IF(AND(($AA44+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K44,0))","v":118.845},{"$f":"IF(AND(($AB44+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L44,IF(AND(($AA44+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K44,0))","v":118.845},{"$f":"IF(AND(($AB44+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L44,IF(AND(($AA44+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K44,0))","v":118.845},{"$f":"IF(AND(($AB44+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L44,IF(AND(($AA44+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K44,0))","v":118.845},{"$f":"IF(AND(($AB44+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L44,IF(AND(($AA44+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K44,0))","v":118.845},{"$f":"IF(AND(($AB44+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L44,IF(AND(($AA44+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K44,0))","v":118.845},{"$f":"IF(AND(($AB44+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L44,IF(AND(($AA44+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K44,0))","v":118.845},{"$f":"IF(AND(($AB44+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L44,IF(AND(($AA44+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K44,0))","v":118.845},{"$f":"IF(AND(($AB44+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L44,IF(AND(($AA44+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K44,0))","v":118.845},{"$f":"IF(AND(($AB44+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L44,IF(AND(($AA44+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K44,0))","v":118.845},{"$f":"IF(AND(($AB44+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L44,IF(AND(($AA44+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L44,IF(AND(($AA44+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L44,IF(AND(($AA44+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L44,IF(AND(($AA44+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L44,IF(AND(($AA44+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L44,IF(AND(($AA44+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L44,IF(AND(($AA44+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L44,IF(AND(($AA44+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L44,IF(AND(($AA44+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L44,IF(AND(($AA44+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L44,IF(AND(($AA44+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L44,IF(AND(($AA44+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L44,IF(AND(($AA44+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L44,IF(AND(($AA44+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L44,IF(AND(($AA44+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L44,IF(AND(($AA44+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L44,IF(AND(($AA44+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L44,IF(AND(($AA44+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L44,IF(AND(($AA44+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L44,IF(AND(($AA44+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L44,IF(AND(($AA44+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L44,IF(AND(($AA44+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L44,IF(AND(($AA44+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L44,IF(AND(($AA44+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K44,0))","v":0},null,{"$f":"IF(AND(($AB44+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U44,IF(AND(($AA44+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W44,IF(AND(($AA44+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U44,IF(AND(($AA44+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W44,IF(AND(($AA44+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U44,IF(AND(($AA44+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T44,0))\n+IF(AND(($AB44+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W44,IF(AND(($AA44+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U44,IF(AND(($AA44+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W44,IF(AND(($AA44+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U44,IF(AND(($AA44+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W44,IF(AND(($AA44+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U44,IF(AND(($AA44+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W44,IF(AND(($AA44+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U44,IF(AND(($AA44+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W44,IF(AND(($AA44+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U44,IF(AND(($AA44+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W44,IF(AND(($AA44+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U44,IF(AND(($AA44+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W44,IF(AND(($AA44+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U44,IF(AND(($AA44+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W44,IF(AND(($AA44+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U44,IF(AND(($AA44+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W44,IF(AND(($AA44+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U44,IF(AND(($AA44+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W44,IF(AND(($AA44+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U44,IF(AND(($AA44+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W44,IF(AND(($AA44+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U44,IF(AND(($AA44+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W44,IF(AND(($AA44+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U44,IF(AND(($AA44+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W44,IF(AND(($AA44+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U44,IF(AND(($AA44+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W44,IF(AND(($AA44+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U44,IF(AND(($AA44+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T44,0))\n+IF(AND(($AB44+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W44,IF(AND(($AA44+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U44,IF(AND(($AA44+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T44,0))\n+IF(AND(($AB44+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W44,IF(AND(($AA44+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U44,IF(AND(($AA44+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T44,0))\n+IF(AND(($AB44+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W44,IF(AND(($AA44+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U44,IF(AND(($AA44+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W44,IF(AND(($AA44+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U44,IF(AND(($AA44+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W44,IF(AND(($AA44+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U44,IF(AND(($AA44+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W44,IF(AND(($AA44+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U44,IF(AND(($AA44+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W44,IF(AND(($AA44+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U44,IF(AND(($AA44+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W44,IF(AND(($AA44+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U44,IF(AND(($AA44+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T44,0))\n+IF(AND(($AB44+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W44,IF(AND(($AA44+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U44,IF(AND(($AA44+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T44,0))\n+IF(AND(($AB44+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W44,IF(AND(($AA44+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U44,IF(AND(($AA44+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T44,0))\n+IF(AND(($AB44+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W44,IF(AND(($AA44+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U44,IF(AND(($AA44+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T44,0))\n+IF(AND(($AB44+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W44,IF(AND(($AA44+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U44,IF(AND(($AA44+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T44,0))\n+IF(AND(($AB44+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W44,IF(AND(($AA44+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U44,IF(AND(($AA44+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T44,0))\n+IF(AND(($AB44+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W44,IF(AND(($AA44+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U44,IF(AND(($AA44+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T44,0))\n+IF(AND(($AB44+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W44,IF(AND(($AA44+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U44,IF(AND(($AA44+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T44,0))\n+IF(AND(($AB44+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W44,IF(AND(($AA44+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U44,IF(AND(($AA44+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T44,0))\n+IF(AND(($AB44+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W44,IF(AND(($AA44+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U44,IF(AND(($AA44+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T44,0))\n+IF(AND(($AB44+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W44,IF(AND(($AA44+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V44,0))","v":0},null,{"$f":"IF(AND(($AB44+$E$2)>GT$5,GT$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>GT$5,GT$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB44+$E$2)>GT$5,GT$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>GT$5,GT$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>GU$5,GU$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>GU$5,GU$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB44+$E$2)>GU$5,GU$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>GU$5,GU$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>GV$5,GV$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>GV$5,GV$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB44+$E$2)>GV$5,GV$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>GV$5,GV$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>GW$5,GW$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>GW$5,GW$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB44+$E$2)>GW$5,GW$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>GW$5,GW$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>GX$5,GX$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>GX$5,GX$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB44+$E$2)>GX$5,GX$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>GX$5,GX$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>GY$5,GY$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>GY$5,GY$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB44+$E$2)>GY$5,GY$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>GY$5,GY$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>GZ$5,GZ$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>GZ$5,GZ$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB44+$E$2)>GZ$5,GZ$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>GZ$5,GZ$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HA$5,HA$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HA$5,HA$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB44+$E$2)>HA$5,HA$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HA$5,HA$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HB$5,HB$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HB$5,HB$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB44+$E$2)>HB$5,HB$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HB$5,HB$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HC$5,HC$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HC$5,HC$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB44+$E$2)>HC$5,HC$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HC$5,HC$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HD$5,HD$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HD$5,HD$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB44+$E$2)>HD$5,HD$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HD$5,HD$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HE$5,HE$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HE$5,HE$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB44+$E$2)>HE$5,HE$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HE$5,HE$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HF$5,HF$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HF$5,HF$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB44+$E$2)>HF$5,HF$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HF$5,HF$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HG$5,HG$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HG$5,HG$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB44+$E$2)>HG$5,HG$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HG$5,HG$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HH$5,HH$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HH$5,HH$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB44+$E$2)>HH$5,HH$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HH$5,HH$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HI$5,HI$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HI$5,HI$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB44+$E$2)>HI$5,HI$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HI$5,HI$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HJ$5,HJ$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HJ$5,HJ$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB44+$E$2)>HJ$5,HJ$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HJ$5,HJ$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HK$5,HK$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HK$5,HK$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB44+$E$2)>HK$5,HK$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HK$5,HK$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HL$5,HL$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HL$5,HL$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB44+$E$2)>HL$5,HL$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HL$5,HL$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HM$5,HM$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HM$5,HM$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB44+$E$2)>HM$5,HM$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HM$5,HM$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HN$5,HN$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HN$5,HN$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB44+$E$2)>HN$5,HN$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HN$5,HN$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HO$5,HO$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HO$5,HO$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB44+$E$2)>HO$5,HO$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HO$5,HO$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HP$5,HP$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HP$5,HP$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB44+$E$2)>HP$5,HP$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HP$5,HP$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HQ$5,HQ$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HQ$5,HQ$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB44+$E$2)>HQ$5,HQ$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HQ$5,HQ$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HR$5,HR$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HR$5,HR$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB44+$E$2)>HR$5,HR$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HR$5,HR$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HS$5,HS$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HS$5,HS$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB44+$E$2)>HS$5,HS$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HS$5,HS$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HT$5,HT$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HT$5,HT$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB44+$E$2)>HT$5,HT$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HT$5,HT$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HU$5,HU$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HU$5,HU$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB44+$E$2)>HU$5,HU$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HU$5,HU$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HV$5,HV$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HV$5,HV$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB44+$E$2)>HV$5,HV$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HV$5,HV$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HW$5,HW$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HW$5,HW$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB44+$E$2)>HW$5,HW$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HW$5,HW$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HX$5,HX$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HX$5,HX$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB44+$E$2)>HX$5,HX$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HX$5,HX$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HY$5,HY$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HY$5,HY$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB44+$E$2)>HY$5,HY$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HY$5,HY$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HZ$5,HZ$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>HZ$5,HZ$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB44+$E$2)>HZ$5,HZ$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>HZ$5,HZ$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB44+$E$2)>IA$5,IA$5>=$E$2),$U44,IF(AND(($AA44+$E$2)>IA$5,IA$5>=$E$2),$T44,0))/Loss_Propane\n *IF($C44=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB44+$E$2)>IA$5,IA$5>=$E$2),$W44,IF(AND(($AA44+$E$2)>IA$5,IA$5>=$E$2),$V44,0))/Loss_OilEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB44+$E$2)>GT$5,GT$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>GT$5,GT$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB44+$E$2)>GT$5,GT$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>GT$5,GT$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":1376.9311438443144},{"$f":"IF(AND(($AB44+$E$2)>GU$5,GU$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>GU$5,GU$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB44+$E$2)>GU$5,GU$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>GU$5,GU$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":1397.5851110019789},{"$f":"IF(AND(($AB44+$E$2)>GV$5,GV$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>GV$5,GV$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB44+$E$2)>GV$5,GV$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>GV$5,GV$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":1418.5488876670083},{"$f":"IF(AND(($AB44+$E$2)>GW$5,GW$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>GW$5,GW$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB44+$E$2)>GW$5,GW$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>GW$5,GW$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":1439.8271209820134},{"$f":"IF(AND(($AB44+$E$2)>GX$5,GX$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>GX$5,GX$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB44+$E$2)>GX$5,GX$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>GX$5,GX$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":1461.4245277967434},{"$f":"IF(AND(($AB44+$E$2)>GY$5,GY$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>GY$5,GY$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB44+$E$2)>GY$5,GY$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>GY$5,GY$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":1483.3458957136943},{"$f":"IF(AND(($AB44+$E$2)>GZ$5,GZ$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>GZ$5,GZ$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB44+$E$2)>GZ$5,GZ$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>GZ$5,GZ$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":1505.5960841493995},{"$f":"IF(AND(($AB44+$E$2)>HA$5,HA$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HA$5,HA$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB44+$E$2)>HA$5,HA$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HA$5,HA$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":1528.1800254116404},{"$f":"IF(AND(($AB44+$E$2)>HB$5,HB$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HB$5,HB$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB44+$E$2)>HB$5,HB$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HB$5,HB$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":1551.1027257928149},{"$f":"IF(AND(($AB44+$E$2)>HC$5,HC$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HC$5,HC$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB44+$E$2)>HC$5,HC$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HC$5,HC$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":1574.3692666797069},{"$f":"IF(AND(($AB44+$E$2)>HD$5,HD$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HD$5,HD$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB44+$E$2)>HD$5,HD$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HD$5,HD$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HE$5,HE$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HE$5,HE$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB44+$E$2)>HE$5,HE$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HE$5,HE$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HF$5,HF$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HF$5,HF$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB44+$E$2)>HF$5,HF$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HF$5,HF$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HG$5,HG$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HG$5,HG$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB44+$E$2)>HG$5,HG$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HG$5,HG$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HH$5,HH$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HH$5,HH$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB44+$E$2)>HH$5,HH$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HH$5,HH$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HI$5,HI$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HI$5,HI$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB44+$E$2)>HI$5,HI$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HI$5,HI$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HJ$5,HJ$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HJ$5,HJ$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB44+$E$2)>HJ$5,HJ$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HJ$5,HJ$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HK$5,HK$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HK$5,HK$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB44+$E$2)>HK$5,HK$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HK$5,HK$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HL$5,HL$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HL$5,HL$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB44+$E$2)>HL$5,HL$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HL$5,HL$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HM$5,HM$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HM$5,HM$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB44+$E$2)>HM$5,HM$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HM$5,HM$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HN$5,HN$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HN$5,HN$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB44+$E$2)>HN$5,HN$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HN$5,HN$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HO$5,HO$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HO$5,HO$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB44+$E$2)>HO$5,HO$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HO$5,HO$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HP$5,HP$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HP$5,HP$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB44+$E$2)>HP$5,HP$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HP$5,HP$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HQ$5,HQ$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HQ$5,HQ$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB44+$E$2)>HQ$5,HQ$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HQ$5,HQ$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HR$5,HR$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HR$5,HR$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB44+$E$2)>HR$5,HR$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HR$5,HR$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HS$5,HS$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HS$5,HS$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB44+$E$2)>HS$5,HS$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HS$5,HS$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HT$5,HT$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HT$5,HT$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB44+$E$2)>HT$5,HT$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HT$5,HT$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HU$5,HU$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HU$5,HU$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB44+$E$2)>HU$5,HU$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HU$5,HU$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HV$5,HV$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HV$5,HV$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB44+$E$2)>HV$5,HV$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HV$5,HV$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HW$5,HW$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HW$5,HW$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB44+$E$2)>HW$5,HW$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HW$5,HW$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HX$5,HX$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HX$5,HX$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB44+$E$2)>HX$5,HX$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HX$5,HX$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HY$5,HY$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HY$5,HY$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB44+$E$2)>HY$5,HY$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HY$5,HY$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>HZ$5,HZ$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>HZ$5,HZ$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB44+$E$2)>HZ$5,HZ$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>HZ$5,HZ$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB44+$E$2)>IA$5,IA$5>=$E$2),$L44,IF(AND(($AA44+$E$2)>IA$5,IA$5>=$E$2),$K44,0))/Loss_ElectricEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB44+$E$2)>IA$5,IA$5>=$E$2),$Q44,IF(AND(($AA44+$E$2)>IA$5,IA$5>=$E$2),$P44,0))/Loss_GasEnergy\n *IF($C44=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB44+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S44,IF(AND(($AA44+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S44,IF(AND(($AA44+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S44,IF(AND(($AA44+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S44,IF(AND(($AA44+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S44,IF(AND(($AA44+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S44,IF(AND(($AA44+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S44,IF(AND(($AA44+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S44,IF(AND(($AA44+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S44,IF(AND(($AA44+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S44,IF(AND(($AA44+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S44,IF(AND(($AA44+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S44,IF(AND(($AA44+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S44,IF(AND(($AA44+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S44,IF(AND(($AA44+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S44,IF(AND(($AA44+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S44,IF(AND(($AA44+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S44,IF(AND(($AA44+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S44,IF(AND(($AA44+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S44,IF(AND(($AA44+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S44,IF(AND(($AA44+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S44,IF(AND(($AA44+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S44,IF(AND(($AA44+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S44,IF(AND(($AA44+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S44,IF(AND(($AA44+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S44,IF(AND(($AA44+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S44,IF(AND(($AA44+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S44,IF(AND(($AA44+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S44,IF(AND(($AA44+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S44,IF(AND(($AA44+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S44,IF(AND(($AA44+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S44,IF(AND(($AA44+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S44,IF(AND(($AA44+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S44,IF(AND(($AA44+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R44,0))","v":0},{"$f":"IF(AND(($AB44+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S44,IF(AND(($AA44+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R44,0))","v":0},null,{"$f":"IF(AND(($AB44+$E$2)>KU$5,KU$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>KU$5,KU$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>KV$5,KV$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>KV$5,KV$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>KW$5,KW$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>KW$5,KW$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>KX$5,KX$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>KX$5,KX$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>KY$5,KY$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>KY$5,KY$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>KZ$5,KZ$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>KZ$5,KZ$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LA$5,LA$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LA$5,LA$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LB$5,LB$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LB$5,LB$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LC$5,LC$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LC$5,LC$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LD$5,LD$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LD$5,LD$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LE$5,LE$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LE$5,LE$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LF$5,LF$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LF$5,LF$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LG$5,LG$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LG$5,LG$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LH$5,LH$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LH$5,LH$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LI$5,LI$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LI$5,LI$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LJ$5,LJ$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LJ$5,LJ$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LK$5,LK$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LK$5,LK$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LL$5,LL$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LL$5,LL$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LM$5,LM$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LM$5,LM$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LN$5,LN$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LN$5,LN$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LO$5,LO$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LO$5,LO$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LP$5,LP$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LP$5,LP$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LQ$5,LQ$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LQ$5,LQ$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LR$5,LR$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LR$5,LR$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LS$5,LS$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LS$5,LS$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LT$5,LT$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LT$5,LT$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LU$5,LU$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LU$5,LU$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LV$5,LV$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LV$5,LV$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LW$5,LW$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LW$5,LW$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LX$5,LX$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LX$5,LX$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LY$5,LY$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LY$5,LY$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>LZ$5,LZ$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>LZ$5,LZ$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>MA$5,MA$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>MA$5,MA$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB44+$E$2)>MB$5,MB$5>=$E$2),$S44,IF(AND(($AA44+$E$2)>MB$5,MB$5>=$E$2),$R44,0))*IF($C44=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,10914.974999999999,10914.974999999999,10914.974999999999,10914.974999999999,10914.974999999999,10914.974999999999,10914.974999999999,10914.974999999999,10914.974999999999,10914.974999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.1517000000000002,1.1517000000000002,1.1517000000000002,1.1517000000000002,1.1517000000000002,1.1517000000000002,1.1517000000000002,1.1517000000000002,1.1517000000000002,1.1517000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B29","v":"Commercial_Commercial Prescriptive Rebate_Lighting_C&I Lighting_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Commercial"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Commercial Prescriptive Rebate"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"C&I Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":19546},2888759.5369999981,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I45","v":2888759.5369999981},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I45","v":0},695.16858899999988,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I45","v":695.16858899999988},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I45","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I45","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I45","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I45","v":773904.92541538458},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I45","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":8},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B45,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I45","v":264895.78492000001},0,null,null,1.1093117054962569,3.240903938746198,1.3671856730847418,2.7772444046209497,0.39942891005577902,null,null,null,null,null,858501.79270449374,773904.92541538458,null,858501.79270449374,0,null,858501.79270449374,0,199569.93365313584,0,773904.92541538458,null,1884427.3388984699,0,773904.92541538458,null,858501.79270449374,1884427.3388984699,null,{"$f":"IF(AND(($AB45+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L45,IF(AND(($AA45+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O45,IF(AND(($AA45+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q45,IF(AND(($AA45+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P45,0))*Loss_GasEnergy","v":135281.09200456736},{"$f":"IF(AND(($AB45+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L45,IF(AND(($AA45+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O45,IF(AND(($AA45+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q45,IF(AND(($AA45+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P45,0))*Loss_GasEnergy","v":137310.30838463586},{"$f":"IF(AND(($AB45+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L45,IF(AND(($AA45+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O45,IF(AND(($AA45+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q45,IF(AND(($AA45+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P45,0))*Loss_GasEnergy","v":139369.96301040539},{"$f":"IF(AND(($AB45+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L45,IF(AND(($AA45+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O45,IF(AND(($AA45+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q45,IF(AND(($AA45+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P45,0))*Loss_GasEnergy","v":141460.51245556143},{"$f":"IF(AND(($AB45+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L45,IF(AND(($AA45+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O45,IF(AND(($AA45+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q45,IF(AND(($AA45+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P45,0))*Loss_GasEnergy","v":143582.42014239487},{"$f":"IF(AND(($AB45+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L45,IF(AND(($AA45+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O45,IF(AND(($AA45+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q45,IF(AND(($AA45+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P45,0))*Loss_GasEnergy","v":145736.15644453076},{"$f":"IF(AND(($AB45+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L45,IF(AND(($AA45+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O45,IF(AND(($AA45+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q45,IF(AND(($AA45+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P45,0))*Loss_GasEnergy","v":147922.19879119869},{"$f":"IF(AND(($AB45+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L45,IF(AND(($AA45+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O45,IF(AND(($AA45+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q45,IF(AND(($AA45+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P45,0))*Loss_GasEnergy","v":150141.03177306664},{"$f":"IF(AND(($AB45+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L45,IF(AND(($AA45+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O45,IF(AND(($AA45+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q45,IF(AND(($AA45+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L45,IF(AND(($AA45+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O45,IF(AND(($AA45+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q45,IF(AND(($AA45+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L45,IF(AND(($AA45+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O45,IF(AND(($AA45+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q45,IF(AND(($AA45+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L45,IF(AND(($AA45+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O45,IF(AND(($AA45+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q45,IF(AND(($AA45+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L45,IF(AND(($AA45+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O45,IF(AND(($AA45+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q45,IF(AND(($AA45+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L45,IF(AND(($AA45+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O45,IF(AND(($AA45+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q45,IF(AND(($AA45+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L45,IF(AND(($AA45+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O45,IF(AND(($AA45+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q45,IF(AND(($AA45+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L45,IF(AND(($AA45+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O45,IF(AND(($AA45+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q45,IF(AND(($AA45+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L45,IF(AND(($AA45+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O45,IF(AND(($AA45+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q45,IF(AND(($AA45+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L45,IF(AND(($AA45+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O45,IF(AND(($AA45+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q45,IF(AND(($AA45+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L45,IF(AND(($AA45+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O45,IF(AND(($AA45+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q45,IF(AND(($AA45+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L45,IF(AND(($AA45+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O45,IF(AND(($AA45+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q45,IF(AND(($AA45+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L45,IF(AND(($AA45+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O45,IF(AND(($AA45+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q45,IF(AND(($AA45+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L45,IF(AND(($AA45+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O45,IF(AND(($AA45+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q45,IF(AND(($AA45+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L45,IF(AND(($AA45+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O45,IF(AND(($AA45+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q45,IF(AND(($AA45+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L45,IF(AND(($AA45+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O45,IF(AND(($AA45+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q45,IF(AND(($AA45+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L45,IF(AND(($AA45+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O45,IF(AND(($AA45+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q45,IF(AND(($AA45+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L45,IF(AND(($AA45+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O45,IF(AND(($AA45+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q45,IF(AND(($AA45+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L45,IF(AND(($AA45+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O45,IF(AND(($AA45+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q45,IF(AND(($AA45+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L45,IF(AND(($AA45+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O45,IF(AND(($AA45+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q45,IF(AND(($AA45+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L45,IF(AND(($AA45+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O45,IF(AND(($AA45+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q45,IF(AND(($AA45+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L45,IF(AND(($AA45+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O45,IF(AND(($AA45+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q45,IF(AND(($AA45+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L45,IF(AND(($AA45+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O45,IF(AND(($AA45+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q45,IF(AND(($AA45+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L45,IF(AND(($AA45+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O45,IF(AND(($AA45+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q45,IF(AND(($AA45+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L45,IF(AND(($AA45+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O45,IF(AND(($AA45+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q45,IF(AND(($AA45+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P45,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB45+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L45,IF(AND(($AA45+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K45,0))*Loss_ElectricEnergy+IF(AND(($AB45+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O45,IF(AND(($AA45+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N45,0))*Loss_ElectricDemand+IF(AND(($AB45+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q45,IF(AND(($AA45+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P45,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB45+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L45,IF(AND(($AA45+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K45,0))","v":32931.858721799981},{"$f":"IF(AND(($AB45+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L45,IF(AND(($AA45+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K45,0))","v":32931.858721799981},{"$f":"IF(AND(($AB45+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L45,IF(AND(($AA45+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K45,0))","v":32931.858721799981},{"$f":"IF(AND(($AB45+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L45,IF(AND(($AA45+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K45,0))","v":32931.858721799981},{"$f":"IF(AND(($AB45+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L45,IF(AND(($AA45+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K45,0))","v":32931.858721799981},{"$f":"IF(AND(($AB45+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L45,IF(AND(($AA45+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K45,0))","v":32931.858721799981},{"$f":"IF(AND(($AB45+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L45,IF(AND(($AA45+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K45,0))","v":32931.858721799981},{"$f":"IF(AND(($AB45+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L45,IF(AND(($AA45+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K45,0))","v":32931.858721799981},{"$f":"IF(AND(($AB45+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L45,IF(AND(($AA45+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L45,IF(AND(($AA45+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L45,IF(AND(($AA45+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L45,IF(AND(($AA45+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L45,IF(AND(($AA45+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L45,IF(AND(($AA45+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L45,IF(AND(($AA45+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L45,IF(AND(($AA45+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L45,IF(AND(($AA45+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L45,IF(AND(($AA45+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L45,IF(AND(($AA45+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L45,IF(AND(($AA45+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L45,IF(AND(($AA45+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L45,IF(AND(($AA45+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L45,IF(AND(($AA45+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L45,IF(AND(($AA45+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L45,IF(AND(($AA45+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L45,IF(AND(($AA45+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L45,IF(AND(($AA45+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L45,IF(AND(($AA45+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L45,IF(AND(($AA45+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L45,IF(AND(($AA45+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L45,IF(AND(($AA45+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L45,IF(AND(($AA45+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L45,IF(AND(($AA45+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L45,IF(AND(($AA45+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K45,0))","v":0},null,{"$f":"IF(AND(($AB45+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U45,IF(AND(($AA45+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W45,IF(AND(($AA45+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U45,IF(AND(($AA45+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W45,IF(AND(($AA45+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U45,IF(AND(($AA45+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T45,0))\n+IF(AND(($AB45+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W45,IF(AND(($AA45+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U45,IF(AND(($AA45+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W45,IF(AND(($AA45+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U45,IF(AND(($AA45+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W45,IF(AND(($AA45+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U45,IF(AND(($AA45+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W45,IF(AND(($AA45+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U45,IF(AND(($AA45+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W45,IF(AND(($AA45+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U45,IF(AND(($AA45+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W45,IF(AND(($AA45+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U45,IF(AND(($AA45+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W45,IF(AND(($AA45+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U45,IF(AND(($AA45+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W45,IF(AND(($AA45+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U45,IF(AND(($AA45+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W45,IF(AND(($AA45+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U45,IF(AND(($AA45+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W45,IF(AND(($AA45+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U45,IF(AND(($AA45+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W45,IF(AND(($AA45+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U45,IF(AND(($AA45+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W45,IF(AND(($AA45+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U45,IF(AND(($AA45+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W45,IF(AND(($AA45+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U45,IF(AND(($AA45+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W45,IF(AND(($AA45+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U45,IF(AND(($AA45+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T45,0))\n+IF(AND(($AB45+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W45,IF(AND(($AA45+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U45,IF(AND(($AA45+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T45,0))\n+IF(AND(($AB45+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W45,IF(AND(($AA45+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U45,IF(AND(($AA45+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T45,0))\n+IF(AND(($AB45+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W45,IF(AND(($AA45+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U45,IF(AND(($AA45+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W45,IF(AND(($AA45+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U45,IF(AND(($AA45+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W45,IF(AND(($AA45+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U45,IF(AND(($AA45+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W45,IF(AND(($AA45+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U45,IF(AND(($AA45+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W45,IF(AND(($AA45+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U45,IF(AND(($AA45+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W45,IF(AND(($AA45+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U45,IF(AND(($AA45+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T45,0))\n+IF(AND(($AB45+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W45,IF(AND(($AA45+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U45,IF(AND(($AA45+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T45,0))\n+IF(AND(($AB45+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W45,IF(AND(($AA45+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U45,IF(AND(($AA45+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T45,0))\n+IF(AND(($AB45+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W45,IF(AND(($AA45+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U45,IF(AND(($AA45+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T45,0))\n+IF(AND(($AB45+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W45,IF(AND(($AA45+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U45,IF(AND(($AA45+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T45,0))\n+IF(AND(($AB45+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W45,IF(AND(($AA45+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U45,IF(AND(($AA45+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T45,0))\n+IF(AND(($AB45+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W45,IF(AND(($AA45+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U45,IF(AND(($AA45+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T45,0))\n+IF(AND(($AB45+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W45,IF(AND(($AA45+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U45,IF(AND(($AA45+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T45,0))\n+IF(AND(($AB45+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W45,IF(AND(($AA45+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U45,IF(AND(($AA45+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T45,0))\n+IF(AND(($AB45+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W45,IF(AND(($AA45+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U45,IF(AND(($AA45+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T45,0))\n+IF(AND(($AB45+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W45,IF(AND(($AA45+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V45,0))","v":0},null,{"$f":"IF(AND(($AB45+$E$2)>GT$5,GT$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>GT$5,GT$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB45+$E$2)>GT$5,GT$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>GT$5,GT$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>GU$5,GU$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>GU$5,GU$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB45+$E$2)>GU$5,GU$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>GU$5,GU$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>GV$5,GV$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>GV$5,GV$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB45+$E$2)>GV$5,GV$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>GV$5,GV$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>GW$5,GW$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>GW$5,GW$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB45+$E$2)>GW$5,GW$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>GW$5,GW$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>GX$5,GX$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>GX$5,GX$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB45+$E$2)>GX$5,GX$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>GX$5,GX$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>GY$5,GY$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>GY$5,GY$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB45+$E$2)>GY$5,GY$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>GY$5,GY$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>GZ$5,GZ$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>GZ$5,GZ$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB45+$E$2)>GZ$5,GZ$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>GZ$5,GZ$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HA$5,HA$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HA$5,HA$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB45+$E$2)>HA$5,HA$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HA$5,HA$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HB$5,HB$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HB$5,HB$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB45+$E$2)>HB$5,HB$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HB$5,HB$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HC$5,HC$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HC$5,HC$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB45+$E$2)>HC$5,HC$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HC$5,HC$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HD$5,HD$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HD$5,HD$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB45+$E$2)>HD$5,HD$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HD$5,HD$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HE$5,HE$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HE$5,HE$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB45+$E$2)>HE$5,HE$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HE$5,HE$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HF$5,HF$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HF$5,HF$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB45+$E$2)>HF$5,HF$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HF$5,HF$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HG$5,HG$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HG$5,HG$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB45+$E$2)>HG$5,HG$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HG$5,HG$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HH$5,HH$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HH$5,HH$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB45+$E$2)>HH$5,HH$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HH$5,HH$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HI$5,HI$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HI$5,HI$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB45+$E$2)>HI$5,HI$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HI$5,HI$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HJ$5,HJ$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HJ$5,HJ$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB45+$E$2)>HJ$5,HJ$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HJ$5,HJ$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HK$5,HK$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HK$5,HK$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB45+$E$2)>HK$5,HK$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HK$5,HK$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HL$5,HL$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HL$5,HL$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB45+$E$2)>HL$5,HL$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HL$5,HL$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HM$5,HM$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HM$5,HM$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB45+$E$2)>HM$5,HM$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HM$5,HM$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HN$5,HN$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HN$5,HN$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB45+$E$2)>HN$5,HN$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HN$5,HN$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HO$5,HO$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HO$5,HO$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB45+$E$2)>HO$5,HO$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HO$5,HO$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HP$5,HP$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HP$5,HP$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB45+$E$2)>HP$5,HP$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HP$5,HP$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HQ$5,HQ$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HQ$5,HQ$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB45+$E$2)>HQ$5,HQ$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HQ$5,HQ$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HR$5,HR$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HR$5,HR$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB45+$E$2)>HR$5,HR$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HR$5,HR$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HS$5,HS$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HS$5,HS$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB45+$E$2)>HS$5,HS$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HS$5,HS$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HT$5,HT$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HT$5,HT$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB45+$E$2)>HT$5,HT$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HT$5,HT$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HU$5,HU$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HU$5,HU$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB45+$E$2)>HU$5,HU$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HU$5,HU$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HV$5,HV$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HV$5,HV$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB45+$E$2)>HV$5,HV$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HV$5,HV$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HW$5,HW$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HW$5,HW$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB45+$E$2)>HW$5,HW$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HW$5,HW$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HX$5,HX$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HX$5,HX$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB45+$E$2)>HX$5,HX$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HX$5,HX$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HY$5,HY$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HY$5,HY$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB45+$E$2)>HY$5,HY$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HY$5,HY$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HZ$5,HZ$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>HZ$5,HZ$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB45+$E$2)>HZ$5,HZ$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>HZ$5,HZ$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB45+$E$2)>IA$5,IA$5>=$E$2),$U45,IF(AND(($AA45+$E$2)>IA$5,IA$5>=$E$2),$T45,0))/Loss_Propane\n *IF($C45=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB45+$E$2)>IA$5,IA$5>=$E$2),$W45,IF(AND(($AA45+$E$2)>IA$5,IA$5>=$E$2),$V45,0))/Loss_OilEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB45+$E$2)>GT$5,GT$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>GT$5,GT$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB45+$E$2)>GT$5,GT$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>GT$5,GT$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":296944.50305847515},{"$f":"IF(AND(($AB45+$E$2)>GU$5,GU$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>GU$5,GU$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB45+$E$2)>GU$5,GU$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>GU$5,GU$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":301398.67060435226},{"$f":"IF(AND(($AB45+$E$2)>GV$5,GV$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>GV$5,GV$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB45+$E$2)>GV$5,GV$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>GV$5,GV$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":305919.65066341747},{"$f":"IF(AND(($AB45+$E$2)>GW$5,GW$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>GW$5,GW$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB45+$E$2)>GW$5,GW$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>GW$5,GW$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":310508.44542336866},{"$f":"IF(AND(($AB45+$E$2)>GX$5,GX$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>GX$5,GX$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB45+$E$2)>GX$5,GX$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>GX$5,GX$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":315166.07210471918},{"$f":"IF(AND(($AB45+$E$2)>GY$5,GY$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>GY$5,GY$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB45+$E$2)>GY$5,GY$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>GY$5,GY$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":319893.56318628992},{"$f":"IF(AND(($AB45+$E$2)>GZ$5,GZ$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>GZ$5,GZ$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB45+$E$2)>GZ$5,GZ$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>GZ$5,GZ$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":324691.96663408424},{"$f":"IF(AND(($AB45+$E$2)>HA$5,HA$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HA$5,HA$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB45+$E$2)>HA$5,HA$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HA$5,HA$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":329562.34613359551},{"$f":"IF(AND(($AB45+$E$2)>HB$5,HB$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HB$5,HB$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB45+$E$2)>HB$5,HB$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HB$5,HB$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HC$5,HC$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HC$5,HC$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB45+$E$2)>HC$5,HC$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HC$5,HC$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HD$5,HD$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HD$5,HD$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB45+$E$2)>HD$5,HD$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HD$5,HD$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HE$5,HE$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HE$5,HE$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB45+$E$2)>HE$5,HE$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HE$5,HE$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HF$5,HF$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HF$5,HF$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB45+$E$2)>HF$5,HF$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HF$5,HF$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HG$5,HG$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HG$5,HG$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB45+$E$2)>HG$5,HG$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HG$5,HG$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HH$5,HH$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HH$5,HH$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB45+$E$2)>HH$5,HH$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HH$5,HH$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HI$5,HI$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HI$5,HI$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB45+$E$2)>HI$5,HI$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HI$5,HI$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HJ$5,HJ$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HJ$5,HJ$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB45+$E$2)>HJ$5,HJ$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HJ$5,HJ$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HK$5,HK$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HK$5,HK$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB45+$E$2)>HK$5,HK$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HK$5,HK$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HL$5,HL$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HL$5,HL$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB45+$E$2)>HL$5,HL$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HL$5,HL$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HM$5,HM$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HM$5,HM$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB45+$E$2)>HM$5,HM$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HM$5,HM$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HN$5,HN$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HN$5,HN$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB45+$E$2)>HN$5,HN$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HN$5,HN$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HO$5,HO$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HO$5,HO$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB45+$E$2)>HO$5,HO$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HO$5,HO$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HP$5,HP$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HP$5,HP$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB45+$E$2)>HP$5,HP$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HP$5,HP$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HQ$5,HQ$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HQ$5,HQ$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB45+$E$2)>HQ$5,HQ$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HQ$5,HQ$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HR$5,HR$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HR$5,HR$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB45+$E$2)>HR$5,HR$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HR$5,HR$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HS$5,HS$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HS$5,HS$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB45+$E$2)>HS$5,HS$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HS$5,HS$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HT$5,HT$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HT$5,HT$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB45+$E$2)>HT$5,HT$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HT$5,HT$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HU$5,HU$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HU$5,HU$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB45+$E$2)>HU$5,HU$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HU$5,HU$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HV$5,HV$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HV$5,HV$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB45+$E$2)>HV$5,HV$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HV$5,HV$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HW$5,HW$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HW$5,HW$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB45+$E$2)>HW$5,HW$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HW$5,HW$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HX$5,HX$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HX$5,HX$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB45+$E$2)>HX$5,HX$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HX$5,HX$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HY$5,HY$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HY$5,HY$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB45+$E$2)>HY$5,HY$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HY$5,HY$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>HZ$5,HZ$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>HZ$5,HZ$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB45+$E$2)>HZ$5,HZ$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>HZ$5,HZ$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB45+$E$2)>IA$5,IA$5>=$E$2),$L45,IF(AND(($AA45+$E$2)>IA$5,IA$5>=$E$2),$K45,0))/Loss_ElectricEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB45+$E$2)>IA$5,IA$5>=$E$2),$Q45,IF(AND(($AA45+$E$2)>IA$5,IA$5>=$E$2),$P45,0))/Loss_GasEnergy\n *IF($C45=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,773904.92541538458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB45+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S45,IF(AND(($AA45+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S45,IF(AND(($AA45+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S45,IF(AND(($AA45+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S45,IF(AND(($AA45+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S45,IF(AND(($AA45+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S45,IF(AND(($AA45+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S45,IF(AND(($AA45+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S45,IF(AND(($AA45+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S45,IF(AND(($AA45+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S45,IF(AND(($AA45+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S45,IF(AND(($AA45+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S45,IF(AND(($AA45+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S45,IF(AND(($AA45+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S45,IF(AND(($AA45+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S45,IF(AND(($AA45+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S45,IF(AND(($AA45+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S45,IF(AND(($AA45+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S45,IF(AND(($AA45+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S45,IF(AND(($AA45+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S45,IF(AND(($AA45+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S45,IF(AND(($AA45+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S45,IF(AND(($AA45+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S45,IF(AND(($AA45+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S45,IF(AND(($AA45+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S45,IF(AND(($AA45+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S45,IF(AND(($AA45+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S45,IF(AND(($AA45+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S45,IF(AND(($AA45+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S45,IF(AND(($AA45+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S45,IF(AND(($AA45+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S45,IF(AND(($AA45+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S45,IF(AND(($AA45+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S45,IF(AND(($AA45+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R45,0))","v":0},{"$f":"IF(AND(($AB45+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S45,IF(AND(($AA45+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R45,0))","v":0},null,{"$f":"IF(AND(($AB45+$E$2)>KU$5,KU$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>KU$5,KU$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>KV$5,KV$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>KV$5,KV$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>KW$5,KW$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>KW$5,KW$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>KX$5,KX$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>KX$5,KX$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>KY$5,KY$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>KY$5,KY$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>KZ$5,KZ$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>KZ$5,KZ$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LA$5,LA$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LA$5,LA$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LB$5,LB$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LB$5,LB$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LC$5,LC$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LC$5,LC$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LD$5,LD$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LD$5,LD$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LE$5,LE$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LE$5,LE$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LF$5,LF$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LF$5,LF$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LG$5,LG$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LG$5,LG$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LH$5,LH$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LH$5,LH$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LI$5,LI$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LI$5,LI$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LJ$5,LJ$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LJ$5,LJ$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LK$5,LK$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LK$5,LK$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LL$5,LL$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LL$5,LL$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LM$5,LM$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LM$5,LM$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LN$5,LN$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LN$5,LN$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LO$5,LO$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LO$5,LO$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LP$5,LP$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LP$5,LP$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LQ$5,LQ$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LQ$5,LQ$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LR$5,LR$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LR$5,LR$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LS$5,LS$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LS$5,LS$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LT$5,LT$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LT$5,LT$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LU$5,LU$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LU$5,LU$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LV$5,LV$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LV$5,LV$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LW$5,LW$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LW$5,LW$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LX$5,LX$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LX$5,LX$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LY$5,LY$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LY$5,LY$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>LZ$5,LZ$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>LZ$5,LZ$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>MA$5,MA$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>MA$5,MA$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB45+$E$2)>MB$5,MB$5>=$E$2),$S45,IF(AND(($AA45+$E$2)>MB$5,MB$5>=$E$2),$R45,0))*IF($C45=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,3024531.2352389977,3024531.2352389977,3024531.2352389977,3024531.2352389977,3024531.2352389977,3024531.2352389977,3024531.2352389977,3024531.2352389977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,727.84151268299979,727.84151268299979,727.84151268299979,727.84151268299979,727.84151268299979,727.84151268299979,727.84151268299979,727.84151268299979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B30","v":"Commercial_Commercial Prescriptive Rebate_Lighting_C&I HVAC_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Commercial"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Commercial Prescriptive Rebate"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"C&I HVAC"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},0,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I46","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I46","v":0},0,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I46","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I46","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I46","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I46","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I46","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I46","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":15},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B46,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I46","v":0},0,null,null,"n/a","n/a","n/a","n/a","n/a",null,null,null,null,null,0,0,null,0,0,null,0,0,0,0,0,null,0,0,0,null,0,0,null,{"$f":"IF(AND(($AB46+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L46,IF(AND(($AA46+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O46,IF(AND(($AA46+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q46,IF(AND(($AA46+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L46,IF(AND(($AA46+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O46,IF(AND(($AA46+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q46,IF(AND(($AA46+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L46,IF(AND(($AA46+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O46,IF(AND(($AA46+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q46,IF(AND(($AA46+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L46,IF(AND(($AA46+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O46,IF(AND(($AA46+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q46,IF(AND(($AA46+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L46,IF(AND(($AA46+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O46,IF(AND(($AA46+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q46,IF(AND(($AA46+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L46,IF(AND(($AA46+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O46,IF(AND(($AA46+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q46,IF(AND(($AA46+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L46,IF(AND(($AA46+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O46,IF(AND(($AA46+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q46,IF(AND(($AA46+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L46,IF(AND(($AA46+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O46,IF(AND(($AA46+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q46,IF(AND(($AA46+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L46,IF(AND(($AA46+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O46,IF(AND(($AA46+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q46,IF(AND(($AA46+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L46,IF(AND(($AA46+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O46,IF(AND(($AA46+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q46,IF(AND(($AA46+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L46,IF(AND(($AA46+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O46,IF(AND(($AA46+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q46,IF(AND(($AA46+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L46,IF(AND(($AA46+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O46,IF(AND(($AA46+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q46,IF(AND(($AA46+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L46,IF(AND(($AA46+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O46,IF(AND(($AA46+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q46,IF(AND(($AA46+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L46,IF(AND(($AA46+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O46,IF(AND(($AA46+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q46,IF(AND(($AA46+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L46,IF(AND(($AA46+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O46,IF(AND(($AA46+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q46,IF(AND(($AA46+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L46,IF(AND(($AA46+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O46,IF(AND(($AA46+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q46,IF(AND(($AA46+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L46,IF(AND(($AA46+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O46,IF(AND(($AA46+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q46,IF(AND(($AA46+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L46,IF(AND(($AA46+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O46,IF(AND(($AA46+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q46,IF(AND(($AA46+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L46,IF(AND(($AA46+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O46,IF(AND(($AA46+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q46,IF(AND(($AA46+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L46,IF(AND(($AA46+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O46,IF(AND(($AA46+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q46,IF(AND(($AA46+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L46,IF(AND(($AA46+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O46,IF(AND(($AA46+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q46,IF(AND(($AA46+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L46,IF(AND(($AA46+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O46,IF(AND(($AA46+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q46,IF(AND(($AA46+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L46,IF(AND(($AA46+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O46,IF(AND(($AA46+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q46,IF(AND(($AA46+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L46,IF(AND(($AA46+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O46,IF(AND(($AA46+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q46,IF(AND(($AA46+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L46,IF(AND(($AA46+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O46,IF(AND(($AA46+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q46,IF(AND(($AA46+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L46,IF(AND(($AA46+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O46,IF(AND(($AA46+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q46,IF(AND(($AA46+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L46,IF(AND(($AA46+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O46,IF(AND(($AA46+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q46,IF(AND(($AA46+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L46,IF(AND(($AA46+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O46,IF(AND(($AA46+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q46,IF(AND(($AA46+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L46,IF(AND(($AA46+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O46,IF(AND(($AA46+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q46,IF(AND(($AA46+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L46,IF(AND(($AA46+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O46,IF(AND(($AA46+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q46,IF(AND(($AA46+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L46,IF(AND(($AA46+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O46,IF(AND(($AA46+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q46,IF(AND(($AA46+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L46,IF(AND(($AA46+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O46,IF(AND(($AA46+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q46,IF(AND(($AA46+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L46,IF(AND(($AA46+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O46,IF(AND(($AA46+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q46,IF(AND(($AA46+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P46,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB46+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L46,IF(AND(($AA46+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K46,0))*Loss_ElectricEnergy+IF(AND(($AB46+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O46,IF(AND(($AA46+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N46,0))*Loss_ElectricDemand+IF(AND(($AB46+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q46,IF(AND(($AA46+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P46,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB46+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L46,IF(AND(($AA46+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L46,IF(AND(($AA46+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L46,IF(AND(($AA46+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L46,IF(AND(($AA46+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L46,IF(AND(($AA46+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L46,IF(AND(($AA46+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L46,IF(AND(($AA46+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L46,IF(AND(($AA46+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L46,IF(AND(($AA46+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L46,IF(AND(($AA46+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L46,IF(AND(($AA46+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L46,IF(AND(($AA46+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L46,IF(AND(($AA46+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L46,IF(AND(($AA46+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L46,IF(AND(($AA46+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L46,IF(AND(($AA46+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L46,IF(AND(($AA46+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L46,IF(AND(($AA46+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L46,IF(AND(($AA46+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L46,IF(AND(($AA46+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L46,IF(AND(($AA46+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L46,IF(AND(($AA46+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L46,IF(AND(($AA46+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L46,IF(AND(($AA46+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L46,IF(AND(($AA46+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L46,IF(AND(($AA46+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L46,IF(AND(($AA46+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L46,IF(AND(($AA46+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L46,IF(AND(($AA46+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L46,IF(AND(($AA46+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L46,IF(AND(($AA46+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L46,IF(AND(($AA46+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L46,IF(AND(($AA46+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L46,IF(AND(($AA46+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K46,0))","v":0},null,{"$f":"IF(AND(($AB46+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U46,IF(AND(($AA46+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W46,IF(AND(($AA46+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U46,IF(AND(($AA46+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W46,IF(AND(($AA46+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U46,IF(AND(($AA46+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T46,0))\n+IF(AND(($AB46+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W46,IF(AND(($AA46+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U46,IF(AND(($AA46+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W46,IF(AND(($AA46+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U46,IF(AND(($AA46+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W46,IF(AND(($AA46+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U46,IF(AND(($AA46+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W46,IF(AND(($AA46+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U46,IF(AND(($AA46+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W46,IF(AND(($AA46+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U46,IF(AND(($AA46+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W46,IF(AND(($AA46+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U46,IF(AND(($AA46+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W46,IF(AND(($AA46+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U46,IF(AND(($AA46+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W46,IF(AND(($AA46+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U46,IF(AND(($AA46+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W46,IF(AND(($AA46+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U46,IF(AND(($AA46+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W46,IF(AND(($AA46+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U46,IF(AND(($AA46+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W46,IF(AND(($AA46+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U46,IF(AND(($AA46+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W46,IF(AND(($AA46+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U46,IF(AND(($AA46+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W46,IF(AND(($AA46+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U46,IF(AND(($AA46+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W46,IF(AND(($AA46+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U46,IF(AND(($AA46+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T46,0))\n+IF(AND(($AB46+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W46,IF(AND(($AA46+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U46,IF(AND(($AA46+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T46,0))\n+IF(AND(($AB46+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W46,IF(AND(($AA46+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U46,IF(AND(($AA46+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T46,0))\n+IF(AND(($AB46+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W46,IF(AND(($AA46+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U46,IF(AND(($AA46+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W46,IF(AND(($AA46+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U46,IF(AND(($AA46+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W46,IF(AND(($AA46+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U46,IF(AND(($AA46+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W46,IF(AND(($AA46+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U46,IF(AND(($AA46+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W46,IF(AND(($AA46+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U46,IF(AND(($AA46+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W46,IF(AND(($AA46+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U46,IF(AND(($AA46+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T46,0))\n+IF(AND(($AB46+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W46,IF(AND(($AA46+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U46,IF(AND(($AA46+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T46,0))\n+IF(AND(($AB46+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W46,IF(AND(($AA46+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U46,IF(AND(($AA46+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T46,0))\n+IF(AND(($AB46+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W46,IF(AND(($AA46+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U46,IF(AND(($AA46+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T46,0))\n+IF(AND(($AB46+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W46,IF(AND(($AA46+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U46,IF(AND(($AA46+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T46,0))\n+IF(AND(($AB46+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W46,IF(AND(($AA46+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U46,IF(AND(($AA46+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T46,0))\n+IF(AND(($AB46+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W46,IF(AND(($AA46+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U46,IF(AND(($AA46+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T46,0))\n+IF(AND(($AB46+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W46,IF(AND(($AA46+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U46,IF(AND(($AA46+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T46,0))\n+IF(AND(($AB46+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W46,IF(AND(($AA46+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U46,IF(AND(($AA46+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T46,0))\n+IF(AND(($AB46+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W46,IF(AND(($AA46+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U46,IF(AND(($AA46+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T46,0))\n+IF(AND(($AB46+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W46,IF(AND(($AA46+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V46,0))","v":0},null,{"$f":"IF(AND(($AB46+$E$2)>GT$5,GT$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>GT$5,GT$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB46+$E$2)>GT$5,GT$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>GT$5,GT$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GU$5,GU$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>GU$5,GU$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB46+$E$2)>GU$5,GU$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>GU$5,GU$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GV$5,GV$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>GV$5,GV$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB46+$E$2)>GV$5,GV$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>GV$5,GV$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GW$5,GW$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>GW$5,GW$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB46+$E$2)>GW$5,GW$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>GW$5,GW$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GX$5,GX$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>GX$5,GX$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB46+$E$2)>GX$5,GX$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>GX$5,GX$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GY$5,GY$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>GY$5,GY$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB46+$E$2)>GY$5,GY$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>GY$5,GY$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GZ$5,GZ$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>GZ$5,GZ$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB46+$E$2)>GZ$5,GZ$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>GZ$5,GZ$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HA$5,HA$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HA$5,HA$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB46+$E$2)>HA$5,HA$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HA$5,HA$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HB$5,HB$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HB$5,HB$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB46+$E$2)>HB$5,HB$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HB$5,HB$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HC$5,HC$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HC$5,HC$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB46+$E$2)>HC$5,HC$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HC$5,HC$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HD$5,HD$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HD$5,HD$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB46+$E$2)>HD$5,HD$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HD$5,HD$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HE$5,HE$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HE$5,HE$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB46+$E$2)>HE$5,HE$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HE$5,HE$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HF$5,HF$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HF$5,HF$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB46+$E$2)>HF$5,HF$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HF$5,HF$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HG$5,HG$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HG$5,HG$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB46+$E$2)>HG$5,HG$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HG$5,HG$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HH$5,HH$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HH$5,HH$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB46+$E$2)>HH$5,HH$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HH$5,HH$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HI$5,HI$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HI$5,HI$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB46+$E$2)>HI$5,HI$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HI$5,HI$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HJ$5,HJ$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HJ$5,HJ$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB46+$E$2)>HJ$5,HJ$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HJ$5,HJ$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HK$5,HK$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HK$5,HK$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB46+$E$2)>HK$5,HK$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HK$5,HK$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HL$5,HL$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HL$5,HL$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB46+$E$2)>HL$5,HL$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HL$5,HL$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HM$5,HM$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HM$5,HM$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB46+$E$2)>HM$5,HM$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HM$5,HM$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HN$5,HN$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HN$5,HN$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB46+$E$2)>HN$5,HN$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HN$5,HN$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HO$5,HO$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HO$5,HO$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB46+$E$2)>HO$5,HO$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HO$5,HO$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HP$5,HP$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HP$5,HP$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB46+$E$2)>HP$5,HP$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HP$5,HP$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HQ$5,HQ$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HQ$5,HQ$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB46+$E$2)>HQ$5,HQ$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HQ$5,HQ$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HR$5,HR$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HR$5,HR$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB46+$E$2)>HR$5,HR$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HR$5,HR$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HS$5,HS$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HS$5,HS$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB46+$E$2)>HS$5,HS$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HS$5,HS$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HT$5,HT$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HT$5,HT$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB46+$E$2)>HT$5,HT$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HT$5,HT$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HU$5,HU$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HU$5,HU$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB46+$E$2)>HU$5,HU$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HU$5,HU$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HV$5,HV$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HV$5,HV$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB46+$E$2)>HV$5,HV$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HV$5,HV$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HW$5,HW$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HW$5,HW$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB46+$E$2)>HW$5,HW$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HW$5,HW$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HX$5,HX$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HX$5,HX$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB46+$E$2)>HX$5,HX$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HX$5,HX$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HY$5,HY$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HY$5,HY$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB46+$E$2)>HY$5,HY$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HY$5,HY$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HZ$5,HZ$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>HZ$5,HZ$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB46+$E$2)>HZ$5,HZ$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>HZ$5,HZ$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB46+$E$2)>IA$5,IA$5>=$E$2),$U46,IF(AND(($AA46+$E$2)>IA$5,IA$5>=$E$2),$T46,0))/Loss_Propane\n *IF($C46=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB46+$E$2)>IA$5,IA$5>=$E$2),$W46,IF(AND(($AA46+$E$2)>IA$5,IA$5>=$E$2),$V46,0))/Loss_OilEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB46+$E$2)>GT$5,GT$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>GT$5,GT$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB46+$E$2)>GT$5,GT$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>GT$5,GT$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GU$5,GU$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>GU$5,GU$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB46+$E$2)>GU$5,GU$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>GU$5,GU$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GV$5,GV$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>GV$5,GV$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB46+$E$2)>GV$5,GV$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>GV$5,GV$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GW$5,GW$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>GW$5,GW$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB46+$E$2)>GW$5,GW$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>GW$5,GW$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GX$5,GX$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>GX$5,GX$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB46+$E$2)>GX$5,GX$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>GX$5,GX$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GY$5,GY$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>GY$5,GY$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB46+$E$2)>GY$5,GY$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>GY$5,GY$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>GZ$5,GZ$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>GZ$5,GZ$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB46+$E$2)>GZ$5,GZ$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>GZ$5,GZ$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HA$5,HA$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HA$5,HA$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB46+$E$2)>HA$5,HA$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HA$5,HA$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HB$5,HB$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HB$5,HB$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB46+$E$2)>HB$5,HB$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HB$5,HB$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HC$5,HC$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HC$5,HC$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB46+$E$2)>HC$5,HC$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HC$5,HC$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HD$5,HD$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HD$5,HD$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB46+$E$2)>HD$5,HD$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HD$5,HD$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HE$5,HE$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HE$5,HE$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB46+$E$2)>HE$5,HE$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HE$5,HE$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HF$5,HF$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HF$5,HF$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB46+$E$2)>HF$5,HF$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HF$5,HF$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HG$5,HG$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HG$5,HG$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB46+$E$2)>HG$5,HG$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HG$5,HG$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HH$5,HH$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HH$5,HH$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB46+$E$2)>HH$5,HH$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HH$5,HH$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HI$5,HI$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HI$5,HI$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB46+$E$2)>HI$5,HI$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HI$5,HI$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HJ$5,HJ$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HJ$5,HJ$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB46+$E$2)>HJ$5,HJ$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HJ$5,HJ$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HK$5,HK$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HK$5,HK$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB46+$E$2)>HK$5,HK$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HK$5,HK$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HL$5,HL$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HL$5,HL$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB46+$E$2)>HL$5,HL$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HL$5,HL$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HM$5,HM$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HM$5,HM$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB46+$E$2)>HM$5,HM$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HM$5,HM$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HN$5,HN$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HN$5,HN$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB46+$E$2)>HN$5,HN$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HN$5,HN$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HO$5,HO$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HO$5,HO$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB46+$E$2)>HO$5,HO$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HO$5,HO$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HP$5,HP$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HP$5,HP$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB46+$E$2)>HP$5,HP$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HP$5,HP$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HQ$5,HQ$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HQ$5,HQ$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB46+$E$2)>HQ$5,HQ$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HQ$5,HQ$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HR$5,HR$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HR$5,HR$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB46+$E$2)>HR$5,HR$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HR$5,HR$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HS$5,HS$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HS$5,HS$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB46+$E$2)>HS$5,HS$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HS$5,HS$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HT$5,HT$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HT$5,HT$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB46+$E$2)>HT$5,HT$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HT$5,HT$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HU$5,HU$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HU$5,HU$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB46+$E$2)>HU$5,HU$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HU$5,HU$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HV$5,HV$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HV$5,HV$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB46+$E$2)>HV$5,HV$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HV$5,HV$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HW$5,HW$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HW$5,HW$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB46+$E$2)>HW$5,HW$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HW$5,HW$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HX$5,HX$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HX$5,HX$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB46+$E$2)>HX$5,HX$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HX$5,HX$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HY$5,HY$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HY$5,HY$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB46+$E$2)>HY$5,HY$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HY$5,HY$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>HZ$5,HZ$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>HZ$5,HZ$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB46+$E$2)>HZ$5,HZ$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>HZ$5,HZ$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB46+$E$2)>IA$5,IA$5>=$E$2),$L46,IF(AND(($AA46+$E$2)>IA$5,IA$5>=$E$2),$K46,0))/Loss_ElectricEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB46+$E$2)>IA$5,IA$5>=$E$2),$Q46,IF(AND(($AA46+$E$2)>IA$5,IA$5>=$E$2),$P46,0))/Loss_GasEnergy\n *IF($C46=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$2=IM$5,$Y46,IF($AB46+$E$2=IM$5,-$Z46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB46+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S46,IF(AND(($AA46+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S46,IF(AND(($AA46+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S46,IF(AND(($AA46+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S46,IF(AND(($AA46+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S46,IF(AND(($AA46+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S46,IF(AND(($AA46+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S46,IF(AND(($AA46+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S46,IF(AND(($AA46+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S46,IF(AND(($AA46+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S46,IF(AND(($AA46+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S46,IF(AND(($AA46+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S46,IF(AND(($AA46+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S46,IF(AND(($AA46+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S46,IF(AND(($AA46+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S46,IF(AND(($AA46+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S46,IF(AND(($AA46+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S46,IF(AND(($AA46+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S46,IF(AND(($AA46+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S46,IF(AND(($AA46+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S46,IF(AND(($AA46+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S46,IF(AND(($AA46+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S46,IF(AND(($AA46+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S46,IF(AND(($AA46+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S46,IF(AND(($AA46+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S46,IF(AND(($AA46+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S46,IF(AND(($AA46+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S46,IF(AND(($AA46+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S46,IF(AND(($AA46+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S46,IF(AND(($AA46+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S46,IF(AND(($AA46+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S46,IF(AND(($AA46+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S46,IF(AND(($AA46+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S46,IF(AND(($AA46+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R46,0))","v":0},{"$f":"IF(AND(($AB46+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S46,IF(AND(($AA46+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R46,0))","v":0},null,{"$f":"IF(AND(($AB46+$E$2)>KU$5,KU$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>KU$5,KU$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>KV$5,KV$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>KV$5,KV$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>KW$5,KW$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>KW$5,KW$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>KX$5,KX$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>KX$5,KX$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>KY$5,KY$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>KY$5,KY$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>KZ$5,KZ$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>KZ$5,KZ$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LA$5,LA$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LA$5,LA$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LB$5,LB$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LB$5,LB$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LC$5,LC$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LC$5,LC$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LD$5,LD$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LD$5,LD$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LE$5,LE$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LE$5,LE$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LF$5,LF$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LF$5,LF$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LG$5,LG$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LG$5,LG$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LH$5,LH$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LH$5,LH$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LI$5,LI$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LI$5,LI$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LJ$5,LJ$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LJ$5,LJ$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LK$5,LK$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LK$5,LK$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LL$5,LL$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LL$5,LL$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LM$5,LM$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LM$5,LM$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LN$5,LN$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LN$5,LN$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LO$5,LO$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LO$5,LO$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LP$5,LP$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LP$5,LP$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LQ$5,LQ$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LQ$5,LQ$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LR$5,LR$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LR$5,LR$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LS$5,LS$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LS$5,LS$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LT$5,LT$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LT$5,LT$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LU$5,LU$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LU$5,LU$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LV$5,LV$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LV$5,LV$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LW$5,LW$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LW$5,LW$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LX$5,LX$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LX$5,LX$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LY$5,LY$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LY$5,LY$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>LZ$5,LZ$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>LZ$5,LZ$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>MA$5,MA$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>MA$5,MA$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB46+$E$2)>MB$5,MB$5>=$E$2),$S46,IF(AND(($AA46+$E$2)>MB$5,MB$5>=$E$2),$R46,0))*IF($C46=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B31","v":"Commercial_Commercial Prescriptive Rebate_Lighting_C&I Motors_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Commercial"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Commercial Prescriptive Rebate"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Lighting"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"C&I Motors"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":2},51308.966999999997,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I47","v":51308.966999999997},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I47","v":0},5.0600000000000005,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I47","v":5.0600000000000005},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I47","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I47","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I47","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I47","v":230},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I47","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":15},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B47,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I47","v":650},0,null,null,95.629894173044789,33.838270245846616,118.15381998837772,223.54757837900692,0.42778318095180617,null,null,null,null,null,21994.875659800302,230,null,21994.875659800302,0,null,21994.875659800302,0,5180.5029375265749,0,230,null,50765.94302717159,0,230,null,21994.875659800302,50765.94302717159,null,{"$f":"IF(AND(($AB47+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L47,IF(AND(($AA47+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O47,IF(AND(($AA47+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q47,IF(AND(($AA47+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P47,0))*Loss_GasEnergy","v":2285.1053239864341},{"$f":"IF(AND(($AB47+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L47,IF(AND(($AA47+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O47,IF(AND(($AA47+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q47,IF(AND(($AA47+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P47,0))*Loss_GasEnergy","v":2319.3819038462302},{"$f":"IF(AND(($AB47+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L47,IF(AND(($AA47+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O47,IF(AND(($AA47+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q47,IF(AND(($AA47+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P47,0))*Loss_GasEnergy","v":2354.1726324039232},{"$f":"IF(AND(($AB47+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L47,IF(AND(($AA47+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O47,IF(AND(($AA47+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q47,IF(AND(($AA47+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P47,0))*Loss_GasEnergy","v":2389.4852218899814},{"$f":"IF(AND(($AB47+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L47,IF(AND(($AA47+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O47,IF(AND(($AA47+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q47,IF(AND(($AA47+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P47,0))*Loss_GasEnergy","v":2425.3275002183304},{"$f":"IF(AND(($AB47+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L47,IF(AND(($AA47+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O47,IF(AND(($AA47+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q47,IF(AND(($AA47+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P47,0))*Loss_GasEnergy","v":2461.7074127216056},{"$f":"IF(AND(($AB47+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L47,IF(AND(($AA47+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O47,IF(AND(($AA47+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q47,IF(AND(($AA47+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P47,0))*Loss_GasEnergy","v":2498.6330239124291},{"$f":"IF(AND(($AB47+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L47,IF(AND(($AA47+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O47,IF(AND(($AA47+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q47,IF(AND(($AA47+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P47,0))*Loss_GasEnergy","v":2536.1125192711156},{"$f":"IF(AND(($AB47+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L47,IF(AND(($AA47+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O47,IF(AND(($AA47+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q47,IF(AND(($AA47+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P47,0))*Loss_GasEnergy","v":2574.1542070601818},{"$f":"IF(AND(($AB47+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L47,IF(AND(($AA47+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O47,IF(AND(($AA47+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q47,IF(AND(($AA47+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P47,0))*Loss_GasEnergy","v":2612.7665201660843},{"$f":"IF(AND(($AB47+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L47,IF(AND(($AA47+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O47,IF(AND(($AA47+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q47,IF(AND(($AA47+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P47,0))*Loss_GasEnergy","v":2651.9580179685754},{"$f":"IF(AND(($AB47+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L47,IF(AND(($AA47+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O47,IF(AND(($AA47+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q47,IF(AND(($AA47+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P47,0))*Loss_GasEnergy","v":2691.7373882381039},{"$f":"IF(AND(($AB47+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L47,IF(AND(($AA47+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O47,IF(AND(($AA47+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q47,IF(AND(($AA47+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P47,0))*Loss_GasEnergy","v":2732.1134490616755},{"$f":"IF(AND(($AB47+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L47,IF(AND(($AA47+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O47,IF(AND(($AA47+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q47,IF(AND(($AA47+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P47,0))*Loss_GasEnergy","v":2773.0951507976001},{"$f":"IF(AND(($AB47+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L47,IF(AND(($AA47+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O47,IF(AND(($AA47+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q47,IF(AND(($AA47+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P47,0))*Loss_GasEnergy","v":2814.6915780595641},{"$f":"IF(AND(($AB47+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L47,IF(AND(($AA47+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O47,IF(AND(($AA47+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q47,IF(AND(($AA47+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L47,IF(AND(($AA47+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O47,IF(AND(($AA47+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q47,IF(AND(($AA47+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L47,IF(AND(($AA47+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O47,IF(AND(($AA47+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q47,IF(AND(($AA47+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L47,IF(AND(($AA47+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O47,IF(AND(($AA47+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q47,IF(AND(($AA47+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L47,IF(AND(($AA47+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O47,IF(AND(($AA47+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q47,IF(AND(($AA47+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L47,IF(AND(($AA47+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O47,IF(AND(($AA47+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q47,IF(AND(($AA47+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L47,IF(AND(($AA47+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O47,IF(AND(($AA47+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q47,IF(AND(($AA47+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L47,IF(AND(($AA47+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O47,IF(AND(($AA47+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q47,IF(AND(($AA47+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L47,IF(AND(($AA47+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O47,IF(AND(($AA47+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q47,IF(AND(($AA47+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L47,IF(AND(($AA47+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O47,IF(AND(($AA47+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q47,IF(AND(($AA47+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L47,IF(AND(($AA47+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O47,IF(AND(($AA47+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q47,IF(AND(($AA47+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L47,IF(AND(($AA47+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O47,IF(AND(($AA47+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q47,IF(AND(($AA47+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L47,IF(AND(($AA47+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O47,IF(AND(($AA47+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q47,IF(AND(($AA47+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L47,IF(AND(($AA47+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O47,IF(AND(($AA47+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q47,IF(AND(($AA47+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L47,IF(AND(($AA47+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O47,IF(AND(($AA47+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q47,IF(AND(($AA47+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L47,IF(AND(($AA47+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O47,IF(AND(($AA47+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q47,IF(AND(($AA47+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L47,IF(AND(($AA47+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O47,IF(AND(($AA47+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q47,IF(AND(($AA47+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L47,IF(AND(($AA47+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O47,IF(AND(($AA47+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q47,IF(AND(($AA47+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P47,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB47+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L47,IF(AND(($AA47+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K47,0))*Loss_ElectricEnergy+IF(AND(($AB47+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O47,IF(AND(($AA47+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N47,0))*Loss_ElectricDemand+IF(AND(($AB47+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q47,IF(AND(($AA47+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P47,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB47+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L47,IF(AND(($AA47+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L47,IF(AND(($AA47+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L47,IF(AND(($AA47+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L47,IF(AND(($AA47+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L47,IF(AND(($AA47+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L47,IF(AND(($AA47+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L47,IF(AND(($AA47+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L47,IF(AND(($AA47+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L47,IF(AND(($AA47+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L47,IF(AND(($AA47+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L47,IF(AND(($AA47+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L47,IF(AND(($AA47+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L47,IF(AND(($AA47+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L47,IF(AND(($AA47+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L47,IF(AND(($AA47+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K47,0))","v":584.92222379999998},{"$f":"IF(AND(($AB47+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L47,IF(AND(($AA47+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L47,IF(AND(($AA47+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L47,IF(AND(($AA47+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L47,IF(AND(($AA47+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L47,IF(AND(($AA47+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L47,IF(AND(($AA47+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L47,IF(AND(($AA47+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L47,IF(AND(($AA47+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L47,IF(AND(($AA47+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L47,IF(AND(($AA47+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L47,IF(AND(($AA47+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L47,IF(AND(($AA47+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L47,IF(AND(($AA47+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L47,IF(AND(($AA47+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L47,IF(AND(($AA47+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L47,IF(AND(($AA47+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L47,IF(AND(($AA47+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L47,IF(AND(($AA47+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L47,IF(AND(($AA47+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K47,0))","v":0},null,{"$f":"IF(AND(($AB47+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U47,IF(AND(($AA47+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W47,IF(AND(($AA47+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U47,IF(AND(($AA47+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W47,IF(AND(($AA47+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U47,IF(AND(($AA47+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T47,0))\n+IF(AND(($AB47+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W47,IF(AND(($AA47+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U47,IF(AND(($AA47+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W47,IF(AND(($AA47+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U47,IF(AND(($AA47+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W47,IF(AND(($AA47+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U47,IF(AND(($AA47+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W47,IF(AND(($AA47+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U47,IF(AND(($AA47+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W47,IF(AND(($AA47+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U47,IF(AND(($AA47+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W47,IF(AND(($AA47+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U47,IF(AND(($AA47+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W47,IF(AND(($AA47+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U47,IF(AND(($AA47+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W47,IF(AND(($AA47+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U47,IF(AND(($AA47+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W47,IF(AND(($AA47+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U47,IF(AND(($AA47+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W47,IF(AND(($AA47+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U47,IF(AND(($AA47+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W47,IF(AND(($AA47+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U47,IF(AND(($AA47+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W47,IF(AND(($AA47+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U47,IF(AND(($AA47+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W47,IF(AND(($AA47+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U47,IF(AND(($AA47+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W47,IF(AND(($AA47+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U47,IF(AND(($AA47+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T47,0))\n+IF(AND(($AB47+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W47,IF(AND(($AA47+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U47,IF(AND(($AA47+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T47,0))\n+IF(AND(($AB47+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W47,IF(AND(($AA47+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U47,IF(AND(($AA47+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T47,0))\n+IF(AND(($AB47+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W47,IF(AND(($AA47+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U47,IF(AND(($AA47+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W47,IF(AND(($AA47+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U47,IF(AND(($AA47+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W47,IF(AND(($AA47+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U47,IF(AND(($AA47+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W47,IF(AND(($AA47+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U47,IF(AND(($AA47+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W47,IF(AND(($AA47+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U47,IF(AND(($AA47+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W47,IF(AND(($AA47+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U47,IF(AND(($AA47+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T47,0))\n+IF(AND(($AB47+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W47,IF(AND(($AA47+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U47,IF(AND(($AA47+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T47,0))\n+IF(AND(($AB47+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W47,IF(AND(($AA47+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U47,IF(AND(($AA47+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T47,0))\n+IF(AND(($AB47+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W47,IF(AND(($AA47+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U47,IF(AND(($AA47+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T47,0))\n+IF(AND(($AB47+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W47,IF(AND(($AA47+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U47,IF(AND(($AA47+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T47,0))\n+IF(AND(($AB47+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W47,IF(AND(($AA47+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U47,IF(AND(($AA47+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T47,0))\n+IF(AND(($AB47+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W47,IF(AND(($AA47+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U47,IF(AND(($AA47+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T47,0))\n+IF(AND(($AB47+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W47,IF(AND(($AA47+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U47,IF(AND(($AA47+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T47,0))\n+IF(AND(($AB47+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W47,IF(AND(($AA47+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U47,IF(AND(($AA47+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T47,0))\n+IF(AND(($AB47+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W47,IF(AND(($AA47+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U47,IF(AND(($AA47+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T47,0))\n+IF(AND(($AB47+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W47,IF(AND(($AA47+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V47,0))","v":0},null,{"$f":"IF(AND(($AB47+$E$2)>GT$5,GT$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>GT$5,GT$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB47+$E$2)>GT$5,GT$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>GT$5,GT$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>GU$5,GU$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>GU$5,GU$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB47+$E$2)>GU$5,GU$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>GU$5,GU$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>GV$5,GV$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>GV$5,GV$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB47+$E$2)>GV$5,GV$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>GV$5,GV$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>GW$5,GW$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>GW$5,GW$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB47+$E$2)>GW$5,GW$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>GW$5,GW$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>GX$5,GX$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>GX$5,GX$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB47+$E$2)>GX$5,GX$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>GX$5,GX$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>GY$5,GY$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>GY$5,GY$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB47+$E$2)>GY$5,GY$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>GY$5,GY$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>GZ$5,GZ$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>GZ$5,GZ$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB47+$E$2)>GZ$5,GZ$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>GZ$5,GZ$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HA$5,HA$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HA$5,HA$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB47+$E$2)>HA$5,HA$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HA$5,HA$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HB$5,HB$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HB$5,HB$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB47+$E$2)>HB$5,HB$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HB$5,HB$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HC$5,HC$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HC$5,HC$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB47+$E$2)>HC$5,HC$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HC$5,HC$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HD$5,HD$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HD$5,HD$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB47+$E$2)>HD$5,HD$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HD$5,HD$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HE$5,HE$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HE$5,HE$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB47+$E$2)>HE$5,HE$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HE$5,HE$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HF$5,HF$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HF$5,HF$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB47+$E$2)>HF$5,HF$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HF$5,HF$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HG$5,HG$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HG$5,HG$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB47+$E$2)>HG$5,HG$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HG$5,HG$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HH$5,HH$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HH$5,HH$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB47+$E$2)>HH$5,HH$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HH$5,HH$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HI$5,HI$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HI$5,HI$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB47+$E$2)>HI$5,HI$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HI$5,HI$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HJ$5,HJ$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HJ$5,HJ$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB47+$E$2)>HJ$5,HJ$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HJ$5,HJ$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HK$5,HK$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HK$5,HK$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB47+$E$2)>HK$5,HK$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HK$5,HK$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HL$5,HL$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HL$5,HL$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB47+$E$2)>HL$5,HL$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HL$5,HL$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HM$5,HM$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HM$5,HM$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB47+$E$2)>HM$5,HM$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HM$5,HM$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HN$5,HN$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HN$5,HN$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB47+$E$2)>HN$5,HN$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HN$5,HN$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HO$5,HO$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HO$5,HO$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB47+$E$2)>HO$5,HO$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HO$5,HO$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HP$5,HP$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HP$5,HP$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB47+$E$2)>HP$5,HP$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HP$5,HP$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HQ$5,HQ$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HQ$5,HQ$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB47+$E$2)>HQ$5,HQ$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HQ$5,HQ$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HR$5,HR$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HR$5,HR$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB47+$E$2)>HR$5,HR$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HR$5,HR$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HS$5,HS$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HS$5,HS$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB47+$E$2)>HS$5,HS$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HS$5,HS$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HT$5,HT$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HT$5,HT$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB47+$E$2)>HT$5,HT$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HT$5,HT$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HU$5,HU$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HU$5,HU$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB47+$E$2)>HU$5,HU$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HU$5,HU$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HV$5,HV$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HV$5,HV$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB47+$E$2)>HV$5,HV$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HV$5,HV$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HW$5,HW$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HW$5,HW$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB47+$E$2)>HW$5,HW$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HW$5,HW$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HX$5,HX$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HX$5,HX$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB47+$E$2)>HX$5,HX$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HX$5,HX$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HY$5,HY$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HY$5,HY$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB47+$E$2)>HY$5,HY$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HY$5,HY$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HZ$5,HZ$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>HZ$5,HZ$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB47+$E$2)>HZ$5,HZ$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>HZ$5,HZ$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB47+$E$2)>IA$5,IA$5>=$E$2),$U47,IF(AND(($AA47+$E$2)>IA$5,IA$5>=$E$2),$T47,0))/Loss_Propane\n *IF($C47=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB47+$E$2)>IA$5,IA$5>=$E$2),$W47,IF(AND(($AA47+$E$2)>IA$5,IA$5>=$E$2),$V47,0))/Loss_OilEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB47+$E$2)>GT$5,GT$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>GT$5,GT$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB47+$E$2)>GT$5,GT$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>GT$5,GT$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":5274.2069781555201},{"$f":"IF(AND(($AB47+$E$2)>GU$5,GU$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>GU$5,GU$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB47+$E$2)>GU$5,GU$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>GU$5,GU$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":5353.3200828278523},{"$f":"IF(AND(($AB47+$E$2)>GV$5,GV$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>GV$5,GV$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB47+$E$2)>GV$5,GV$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>GV$5,GV$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":5433.6198840702691},{"$f":"IF(AND(($AB47+$E$2)>GW$5,GW$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>GW$5,GW$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB47+$E$2)>GW$5,GW$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>GW$5,GW$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":5515.1241823313221},{"$f":"IF(AND(($AB47+$E$2)>GX$5,GX$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>GX$5,GX$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB47+$E$2)>GX$5,GX$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>GX$5,GX$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":5597.8510450662916},{"$f":"IF(AND(($AB47+$E$2)>GY$5,GY$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>GY$5,GY$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB47+$E$2)>GY$5,GY$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>GY$5,GY$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":5681.8188107422857},{"$f":"IF(AND(($AB47+$E$2)>GZ$5,GZ$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>GZ$5,GZ$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB47+$E$2)>GZ$5,GZ$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>GZ$5,GZ$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":5767.0460929034189},{"$f":"IF(AND(($AB47+$E$2)>HA$5,HA$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HA$5,HA$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB47+$E$2)>HA$5,HA$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HA$5,HA$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":5853.5517842969693},{"$f":"IF(AND(($AB47+$E$2)>HB$5,HB$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HB$5,HB$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB47+$E$2)>HB$5,HB$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HB$5,HB$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":5941.3550610614238},{"$f":"IF(AND(($AB47+$E$2)>HC$5,HC$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HC$5,HC$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB47+$E$2)>HC$5,HC$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HC$5,HC$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":6030.475386977344},{"$f":"IF(AND(($AB47+$E$2)>HD$5,HD$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HD$5,HD$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB47+$E$2)>HD$5,HD$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HD$5,HD$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":6120.9325177820047},{"$f":"IF(AND(($AB47+$E$2)>HE$5,HE$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HE$5,HE$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB47+$E$2)>HE$5,HE$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HE$5,HE$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":6212.7465055487337},{"$f":"IF(AND(($AB47+$E$2)>HF$5,HF$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HF$5,HF$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB47+$E$2)>HF$5,HF$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HF$5,HF$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":6305.9377031319636},{"$f":"IF(AND(($AB47+$E$2)>HG$5,HG$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HG$5,HG$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB47+$E$2)>HG$5,HG$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HG$5,HG$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":6400.526768678943},{"$f":"IF(AND(($AB47+$E$2)>HH$5,HH$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HH$5,HH$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB47+$E$2)>HH$5,HH$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HH$5,HH$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":6496.5346702091265},{"$f":"IF(AND(($AB47+$E$2)>HI$5,HI$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HI$5,HI$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB47+$E$2)>HI$5,HI$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HI$5,HI$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HJ$5,HJ$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HJ$5,HJ$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB47+$E$2)>HJ$5,HJ$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HJ$5,HJ$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HK$5,HK$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HK$5,HK$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB47+$E$2)>HK$5,HK$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HK$5,HK$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HL$5,HL$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HL$5,HL$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB47+$E$2)>HL$5,HL$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HL$5,HL$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HM$5,HM$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HM$5,HM$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB47+$E$2)>HM$5,HM$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HM$5,HM$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HN$5,HN$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HN$5,HN$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB47+$E$2)>HN$5,HN$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HN$5,HN$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HO$5,HO$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HO$5,HO$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB47+$E$2)>HO$5,HO$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HO$5,HO$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HP$5,HP$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HP$5,HP$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB47+$E$2)>HP$5,HP$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HP$5,HP$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HQ$5,HQ$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HQ$5,HQ$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB47+$E$2)>HQ$5,HQ$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HQ$5,HQ$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HR$5,HR$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HR$5,HR$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB47+$E$2)>HR$5,HR$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HR$5,HR$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HS$5,HS$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HS$5,HS$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB47+$E$2)>HS$5,HS$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HS$5,HS$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HT$5,HT$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HT$5,HT$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB47+$E$2)>HT$5,HT$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HT$5,HT$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HU$5,HU$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HU$5,HU$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB47+$E$2)>HU$5,HU$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HU$5,HU$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HV$5,HV$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HV$5,HV$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB47+$E$2)>HV$5,HV$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HV$5,HV$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HW$5,HW$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HW$5,HW$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB47+$E$2)>HW$5,HW$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HW$5,HW$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HX$5,HX$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HX$5,HX$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB47+$E$2)>HX$5,HX$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HX$5,HX$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HY$5,HY$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HY$5,HY$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB47+$E$2)>HY$5,HY$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HY$5,HY$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>HZ$5,HZ$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>HZ$5,HZ$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB47+$E$2)>HZ$5,HZ$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>HZ$5,HZ$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB47+$E$2)>IA$5,IA$5>=$E$2),$L47,IF(AND(($AA47+$E$2)>IA$5,IA$5>=$E$2),$K47,0))/Loss_ElectricEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB47+$E$2)>IA$5,IA$5>=$E$2),$Q47,IF(AND(($AA47+$E$2)>IA$5,IA$5>=$E$2),$P47,0))/Loss_GasEnergy\n *IF($C47=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,{"$f":"IF($E$2=IC$5,$Y47,IF($AB47+$E$2=IC$5,-$Z47,0))","v":230},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB47+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S47,IF(AND(($AA47+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S47,IF(AND(($AA47+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S47,IF(AND(($AA47+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S47,IF(AND(($AA47+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S47,IF(AND(($AA47+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S47,IF(AND(($AA47+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S47,IF(AND(($AA47+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S47,IF(AND(($AA47+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S47,IF(AND(($AA47+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S47,IF(AND(($AA47+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S47,IF(AND(($AA47+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S47,IF(AND(($AA47+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S47,IF(AND(($AA47+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S47,IF(AND(($AA47+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S47,IF(AND(($AA47+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S47,IF(AND(($AA47+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S47,IF(AND(($AA47+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S47,IF(AND(($AA47+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S47,IF(AND(($AA47+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S47,IF(AND(($AA47+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S47,IF(AND(($AA47+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S47,IF(AND(($AA47+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S47,IF(AND(($AA47+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S47,IF(AND(($AA47+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S47,IF(AND(($AA47+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S47,IF(AND(($AA47+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S47,IF(AND(($AA47+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S47,IF(AND(($AA47+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S47,IF(AND(($AA47+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S47,IF(AND(($AA47+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S47,IF(AND(($AA47+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S47,IF(AND(($AA47+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S47,IF(AND(($AA47+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R47,0))","v":0},{"$f":"IF(AND(($AB47+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S47,IF(AND(($AA47+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R47,0))","v":0},null,{"$f":"IF(AND(($AB47+$E$2)>KU$5,KU$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>KU$5,KU$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>KV$5,KV$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>KV$5,KV$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>KW$5,KW$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>KW$5,KW$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>KX$5,KX$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>KX$5,KX$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>KY$5,KY$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>KY$5,KY$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>KZ$5,KZ$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>KZ$5,KZ$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LA$5,LA$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LA$5,LA$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LB$5,LB$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LB$5,LB$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LC$5,LC$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LC$5,LC$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LD$5,LD$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LD$5,LD$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LE$5,LE$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LE$5,LE$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LF$5,LF$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LF$5,LF$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LG$5,LG$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LG$5,LG$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LH$5,LH$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LH$5,LH$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LI$5,LI$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LI$5,LI$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LJ$5,LJ$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LJ$5,LJ$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LK$5,LK$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LK$5,LK$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LL$5,LL$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LL$5,LL$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LM$5,LM$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LM$5,LM$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LN$5,LN$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LN$5,LN$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LO$5,LO$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LO$5,LO$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LP$5,LP$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LP$5,LP$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LQ$5,LQ$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LQ$5,LQ$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LR$5,LR$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LR$5,LR$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LS$5,LS$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LS$5,LS$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LT$5,LT$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LT$5,LT$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LU$5,LU$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LU$5,LU$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LV$5,LV$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LV$5,LV$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LW$5,LW$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LW$5,LW$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LX$5,LX$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LX$5,LX$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LY$5,LY$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LY$5,LY$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>LZ$5,LZ$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>LZ$5,LZ$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>MA$5,MA$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>MA$5,MA$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB47+$E$2)>MB$5,MB$5>=$E$2),$S47,IF(AND(($AA47+$E$2)>MB$5,MB$5>=$E$2),$R47,0))*IF($C47=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,53720.488448999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,5.2978199999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[false,{"$f":"'Measure Inputs'!B32","v":"Commercial_Commercial Custom Rebate_Various_C&I Custom_Actual"},{"$f":"INDEX(OFFSET('Measure Inputs'!$D$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Commercial"},{"$f":"INDEX(OFFSET('Measure Inputs'!$E$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Commercial Custom Rebate"},{"$f":"INDEX(OFFSET('Measure Inputs'!$F$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Various"},{"$f":"INDEX(OFFSET('Measure Inputs'!$G$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"C&I Custom"},{"$f":"INDEX(OFFSET('Measure Inputs'!$H$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":"Actual"},null,{"$f":"INDEX(OFFSET('Measure Inputs'!$L$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":47},1540272.74,{"$f":"INDEX(OFFSET('Measure Inputs'!$AH$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I48","v":1540272.74},{"$f":"INDEX(OFFSET('Measure Inputs'!$AI$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I48","v":0},373.149,{"$f":"INDEX(OFFSET('Measure Inputs'!$AJ$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I48","v":373.149},{"$f":"INDEX(OFFSET('Measure Inputs'!$AK$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I48","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AL$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I48","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$AM$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I48","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(OFFSET('Measure Inputs'!$Q$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I48","v":345221.88},{"$f":"INDEX(OFFSET('Measure Inputs'!$R$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I48","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$N$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":15},{"$f":"INDEX(OFFSET('Measure Inputs'!$O$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))","v":0},{"$f":"INDEX(OFFSET('Measure Inputs'!$P$7,,,TotalMeasures),MATCH($B48,OFFSET('Measure Inputs'!$B$7,,,TotalMeasures),0))*$I48","v":172610.94},0,null,null,2.012251410029934,4.024502820059868,2.4627339563453856,4.9144693202131942,0.40945446576572392,null,null,null,null,null,694673.21480318462,345221.88,null,694673.21480318462,0,null,694673.21480318462,0,155516.43154620726,0,345221.88,null,1523971.397926321,0,345221.88,null,694673.21480318462,1523971.397926321,null,{"$f":"IF(AND(($AB48+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$L48,IF(AND(($AA48+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$O48,IF(AND(($AA48+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$Q48,IF(AND(($AA48+$E$2)>BJ$5,BJ$5>=$E$2),'Portfolio Inputs'!F$26*$P48,0))*Loss_GasEnergy","v":72171.422386296923},{"$f":"IF(AND(($AB48+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$L48,IF(AND(($AA48+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$O48,IF(AND(($AA48+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$Q48,IF(AND(($AA48+$E$2)>BK$5,BK$5>=$E$2),'Portfolio Inputs'!G$26*$P48,0))*Loss_GasEnergy","v":73253.993722091371},{"$f":"IF(AND(($AB48+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$L48,IF(AND(($AA48+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$O48,IF(AND(($AA48+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$Q48,IF(AND(($AA48+$E$2)>BL$5,BL$5>=$E$2),'Portfolio Inputs'!H$26*$P48,0))*Loss_GasEnergy","v":74352.803627922724},{"$f":"IF(AND(($AB48+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$L48,IF(AND(($AA48+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$O48,IF(AND(($AA48+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$Q48,IF(AND(($AA48+$E$2)>BM$5,BM$5>=$E$2),'Portfolio Inputs'!I$26*$P48,0))*Loss_GasEnergy","v":75468.095682341547},{"$f":"IF(AND(($AB48+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$L48,IF(AND(($AA48+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$O48,IF(AND(($AA48+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$Q48,IF(AND(($AA48+$E$2)>BN$5,BN$5>=$E$2),'Portfolio Inputs'!J$26*$P48,0))*Loss_GasEnergy","v":76600.117117576665},{"$f":"IF(AND(($AB48+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$L48,IF(AND(($AA48+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$O48,IF(AND(($AA48+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$Q48,IF(AND(($AA48+$E$2)>BO$5,BO$5>=$E$2),'Portfolio Inputs'!K$26*$P48,0))*Loss_GasEnergy","v":77749.118874340304},{"$f":"IF(AND(($AB48+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$L48,IF(AND(($AA48+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$O48,IF(AND(($AA48+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$Q48,IF(AND(($AA48+$E$2)>BP$5,BP$5>=$E$2),'Portfolio Inputs'!L$26*$P48,0))*Loss_GasEnergy","v":78915.35565745541},{"$f":"IF(AND(($AB48+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$L48,IF(AND(($AA48+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$O48,IF(AND(($AA48+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$Q48,IF(AND(($AA48+$E$2)>BQ$5,BQ$5>=$E$2),'Portfolio Inputs'!M$26*$P48,0))*Loss_GasEnergy","v":80099.085992317225},{"$f":"IF(AND(($AB48+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$L48,IF(AND(($AA48+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$O48,IF(AND(($AA48+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$Q48,IF(AND(($AA48+$E$2)>BR$5,BR$5>=$E$2),'Portfolio Inputs'!N$26*$P48,0))*Loss_GasEnergy","v":81300.572282201974},{"$f":"IF(AND(($AB48+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$L48,IF(AND(($AA48+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$O48,IF(AND(($AA48+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$Q48,IF(AND(($AA48+$E$2)>BS$5,BS$5>=$E$2),'Portfolio Inputs'!O$26*$P48,0))*Loss_GasEnergy","v":82520.080866435004},{"$f":"IF(AND(($AB48+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$L48,IF(AND(($AA48+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$O48,IF(AND(($AA48+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$Q48,IF(AND(($AA48+$E$2)>BT$5,BT$5>=$E$2),'Portfolio Inputs'!P$26*$P48,0))*Loss_GasEnergy","v":83757.882079431525},{"$f":"IF(AND(($AB48+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$L48,IF(AND(($AA48+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$O48,IF(AND(($AA48+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$Q48,IF(AND(($AA48+$E$2)>BU$5,BU$5>=$E$2),'Portfolio Inputs'!Q$26*$P48,0))*Loss_GasEnergy","v":85014.250310622971},{"$f":"IF(AND(($AB48+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$L48,IF(AND(($AA48+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$O48,IF(AND(($AA48+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$Q48,IF(AND(($AA48+$E$2)>BV$5,BV$5>=$E$2),'Portfolio Inputs'!R$26*$P48,0))*Loss_GasEnergy","v":86289.464065282315},{"$f":"IF(AND(($AB48+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$L48,IF(AND(($AA48+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$O48,IF(AND(($AA48+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$Q48,IF(AND(($AA48+$E$2)>BW$5,BW$5>=$E$2),'Portfolio Inputs'!S$26*$P48,0))*Loss_GasEnergy","v":87583.806026261562},{"$f":"IF(AND(($AB48+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$L48,IF(AND(($AA48+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$O48,IF(AND(($AA48+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$Q48,IF(AND(($AA48+$E$2)>BX$5,BX$5>=$E$2),'Portfolio Inputs'!T$26*$P48,0))*Loss_GasEnergy","v":88897.563116655467},{"$f":"IF(AND(($AB48+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$L48,IF(AND(($AA48+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$O48,IF(AND(($AA48+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$Q48,IF(AND(($AA48+$E$2)>BY$5,BY$5>=$E$2),'Portfolio Inputs'!U$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$L48,IF(AND(($AA48+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$O48,IF(AND(($AA48+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$Q48,IF(AND(($AA48+$E$2)>BZ$5,BZ$5>=$E$2),'Portfolio Inputs'!V$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$L48,IF(AND(($AA48+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$O48,IF(AND(($AA48+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$Q48,IF(AND(($AA48+$E$2)>CA$5,CA$5>=$E$2),'Portfolio Inputs'!W$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$L48,IF(AND(($AA48+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$O48,IF(AND(($AA48+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$Q48,IF(AND(($AA48+$E$2)>CB$5,CB$5>=$E$2),'Portfolio Inputs'!X$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$L48,IF(AND(($AA48+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$O48,IF(AND(($AA48+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$Q48,IF(AND(($AA48+$E$2)>CC$5,CC$5>=$E$2),'Portfolio Inputs'!Y$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$L48,IF(AND(($AA48+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$O48,IF(AND(($AA48+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$Q48,IF(AND(($AA48+$E$2)>CD$5,CD$5>=$E$2),'Portfolio Inputs'!Z$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$L48,IF(AND(($AA48+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$O48,IF(AND(($AA48+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$Q48,IF(AND(($AA48+$E$2)>CE$5,CE$5>=$E$2),'Portfolio Inputs'!AA$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$L48,IF(AND(($AA48+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$O48,IF(AND(($AA48+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$Q48,IF(AND(($AA48+$E$2)>CF$5,CF$5>=$E$2),'Portfolio Inputs'!AB$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$L48,IF(AND(($AA48+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$O48,IF(AND(($AA48+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$Q48,IF(AND(($AA48+$E$2)>CG$5,CG$5>=$E$2),'Portfolio Inputs'!AC$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$L48,IF(AND(($AA48+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$O48,IF(AND(($AA48+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$Q48,IF(AND(($AA48+$E$2)>CH$5,CH$5>=$E$2),'Portfolio Inputs'!AD$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$L48,IF(AND(($AA48+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$O48,IF(AND(($AA48+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$Q48,IF(AND(($AA48+$E$2)>CI$5,CI$5>=$E$2),'Portfolio Inputs'!AE$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$L48,IF(AND(($AA48+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$O48,IF(AND(($AA48+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$Q48,IF(AND(($AA48+$E$2)>CJ$5,CJ$5>=$E$2),'Portfolio Inputs'!AF$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$L48,IF(AND(($AA48+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$O48,IF(AND(($AA48+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$Q48,IF(AND(($AA48+$E$2)>CK$5,CK$5>=$E$2),'Portfolio Inputs'!AG$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$L48,IF(AND(($AA48+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$O48,IF(AND(($AA48+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$Q48,IF(AND(($AA48+$E$2)>CL$5,CL$5>=$E$2),'Portfolio Inputs'!AH$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$L48,IF(AND(($AA48+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$O48,IF(AND(($AA48+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$Q48,IF(AND(($AA48+$E$2)>CM$5,CM$5>=$E$2),'Portfolio Inputs'!AI$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$L48,IF(AND(($AA48+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$O48,IF(AND(($AA48+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$Q48,IF(AND(($AA48+$E$2)>CN$5,CN$5>=$E$2),'Portfolio Inputs'!AJ$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$L48,IF(AND(($AA48+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$O48,IF(AND(($AA48+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$Q48,IF(AND(($AA48+$E$2)>CO$5,CO$5>=$E$2),'Portfolio Inputs'!AK$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$L48,IF(AND(($AA48+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$O48,IF(AND(($AA48+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$Q48,IF(AND(($AA48+$E$2)>CP$5,CP$5>=$E$2),'Portfolio Inputs'!AL$26*$P48,0))*Loss_GasEnergy","v":0},{"$f":"IF(AND(($AB48+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$L48,IF(AND(($AA48+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$24*$K48,0))*Loss_ElectricEnergy+IF(AND(($AB48+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$O48,IF(AND(($AA48+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$25*$N48,0))*Loss_ElectricDemand+IF(AND(($AB48+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$Q48,IF(AND(($AA48+$E$2)>CQ$5,CQ$5>=$E$2),'Portfolio Inputs'!AM$26*$P48,0))*Loss_GasEnergy","v":0},null,{"$f":"IF(AND(($AB48+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$L48,IF(AND(($AA48+$E$2)>CS$5,CS$5>=$E$2),'Portfolio Inputs'!F$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$L48,IF(AND(($AA48+$E$2)>CT$5,CT$5>=$E$2),'Portfolio Inputs'!G$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$L48,IF(AND(($AA48+$E$2)>CU$5,CU$5>=$E$2),'Portfolio Inputs'!H$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$L48,IF(AND(($AA48+$E$2)>CV$5,CV$5>=$E$2),'Portfolio Inputs'!I$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$L48,IF(AND(($AA48+$E$2)>CW$5,CW$5>=$E$2),'Portfolio Inputs'!J$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$L48,IF(AND(($AA48+$E$2)>CX$5,CX$5>=$E$2),'Portfolio Inputs'!K$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$L48,IF(AND(($AA48+$E$2)>CY$5,CY$5>=$E$2),'Portfolio Inputs'!L$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$L48,IF(AND(($AA48+$E$2)>CZ$5,CZ$5>=$E$2),'Portfolio Inputs'!M$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$L48,IF(AND(($AA48+$E$2)>DA$5,DA$5>=$E$2),'Portfolio Inputs'!N$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$L48,IF(AND(($AA48+$E$2)>DB$5,DB$5>=$E$2),'Portfolio Inputs'!O$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$L48,IF(AND(($AA48+$E$2)>DC$5,DC$5>=$E$2),'Portfolio Inputs'!P$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$L48,IF(AND(($AA48+$E$2)>DD$5,DD$5>=$E$2),'Portfolio Inputs'!Q$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$L48,IF(AND(($AA48+$E$2)>DE$5,DE$5>=$E$2),'Portfolio Inputs'!R$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$L48,IF(AND(($AA48+$E$2)>DF$5,DF$5>=$E$2),'Portfolio Inputs'!S$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$L48,IF(AND(($AA48+$E$2)>DG$5,DG$5>=$E$2),'Portfolio Inputs'!T$29*$K48,0))","v":17559.109236},{"$f":"IF(AND(($AB48+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$L48,IF(AND(($AA48+$E$2)>DH$5,DH$5>=$E$2),'Portfolio Inputs'!U$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$L48,IF(AND(($AA48+$E$2)>DI$5,DI$5>=$E$2),'Portfolio Inputs'!V$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$L48,IF(AND(($AA48+$E$2)>DJ$5,DJ$5>=$E$2),'Portfolio Inputs'!W$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$L48,IF(AND(($AA48+$E$2)>DK$5,DK$5>=$E$2),'Portfolio Inputs'!X$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$L48,IF(AND(($AA48+$E$2)>DL$5,DL$5>=$E$2),'Portfolio Inputs'!Y$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$L48,IF(AND(($AA48+$E$2)>DM$5,DM$5>=$E$2),'Portfolio Inputs'!Z$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$L48,IF(AND(($AA48+$E$2)>DN$5,DN$5>=$E$2),'Portfolio Inputs'!AA$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$L48,IF(AND(($AA48+$E$2)>DO$5,DO$5>=$E$2),'Portfolio Inputs'!AB$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$L48,IF(AND(($AA48+$E$2)>DP$5,DP$5>=$E$2),'Portfolio Inputs'!AC$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$L48,IF(AND(($AA48+$E$2)>DQ$5,DQ$5>=$E$2),'Portfolio Inputs'!AD$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$L48,IF(AND(($AA48+$E$2)>DR$5,DR$5>=$E$2),'Portfolio Inputs'!AE$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$L48,IF(AND(($AA48+$E$2)>DS$5,DS$5>=$E$2),'Portfolio Inputs'!AF$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$L48,IF(AND(($AA48+$E$2)>DT$5,DT$5>=$E$2),'Portfolio Inputs'!AG$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$L48,IF(AND(($AA48+$E$2)>DU$5,DU$5>=$E$2),'Portfolio Inputs'!AH$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$L48,IF(AND(($AA48+$E$2)>DV$5,DV$5>=$E$2),'Portfolio Inputs'!AI$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$L48,IF(AND(($AA48+$E$2)>DW$5,DW$5>=$E$2),'Portfolio Inputs'!AJ$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$L48,IF(AND(($AA48+$E$2)>DX$5,DX$5>=$E$2),'Portfolio Inputs'!AK$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$L48,IF(AND(($AA48+$E$2)>DY$5,DY$5>=$E$2),'Portfolio Inputs'!AL$29*$K48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$L48,IF(AND(($AA48+$E$2)>DZ$5,DZ$5>=$E$2),'Portfolio Inputs'!AM$29*$K48,0))","v":0},null,{"$f":"IF(AND(($AB48+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$U48,IF(AND(($AA48+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$W48,IF(AND(($AA48+$E$2)>EB$5,EB$5>=$E$2),'Portfolio Inputs'!F$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$U48,IF(AND(($AA48+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$W48,IF(AND(($AA48+$E$2)>EC$5,EC$5>=$E$2),'Portfolio Inputs'!G$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$U48,IF(AND(($AA48+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$27*$T48,0))\n+IF(AND(($AB48+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$W48,IF(AND(($AA48+$E$2)>ED$5,ED$5>=$E$2),'Portfolio Inputs'!H$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$U48,IF(AND(($AA48+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$W48,IF(AND(($AA48+$E$2)>EE$5,EE$5>=$E$2),'Portfolio Inputs'!I$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$U48,IF(AND(($AA48+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$W48,IF(AND(($AA48+$E$2)>EF$5,EF$5>=$E$2),'Portfolio Inputs'!J$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$U48,IF(AND(($AA48+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$W48,IF(AND(($AA48+$E$2)>EG$5,EG$5>=$E$2),'Portfolio Inputs'!K$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$U48,IF(AND(($AA48+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$W48,IF(AND(($AA48+$E$2)>EH$5,EH$5>=$E$2),'Portfolio Inputs'!L$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$U48,IF(AND(($AA48+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$W48,IF(AND(($AA48+$E$2)>EI$5,EI$5>=$E$2),'Portfolio Inputs'!M$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$U48,IF(AND(($AA48+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$W48,IF(AND(($AA48+$E$2)>EJ$5,EJ$5>=$E$2),'Portfolio Inputs'!N$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$U48,IF(AND(($AA48+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$W48,IF(AND(($AA48+$E$2)>EK$5,EK$5>=$E$2),'Portfolio Inputs'!O$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$U48,IF(AND(($AA48+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$W48,IF(AND(($AA48+$E$2)>EL$5,EL$5>=$E$2),'Portfolio Inputs'!P$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$U48,IF(AND(($AA48+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$W48,IF(AND(($AA48+$E$2)>EM$5,EM$5>=$E$2),'Portfolio Inputs'!Q$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$U48,IF(AND(($AA48+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$W48,IF(AND(($AA48+$E$2)>EN$5,EN$5>=$E$2),'Portfolio Inputs'!R$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$U48,IF(AND(($AA48+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$W48,IF(AND(($AA48+$E$2)>EO$5,EO$5>=$E$2),'Portfolio Inputs'!S$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$U48,IF(AND(($AA48+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$W48,IF(AND(($AA48+$E$2)>EP$5,EP$5>=$E$2),'Portfolio Inputs'!T$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$U48,IF(AND(($AA48+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$W48,IF(AND(($AA48+$E$2)>EQ$5,EQ$5>=$E$2),'Portfolio Inputs'!U$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$U48,IF(AND(($AA48+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$27*$T48,0))\n+IF(AND(($AB48+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$W48,IF(AND(($AA48+$E$2)>ER$5,ER$5>=$E$2),'Portfolio Inputs'!V$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$U48,IF(AND(($AA48+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$27*$T48,0))\n+IF(AND(($AB48+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$W48,IF(AND(($AA48+$E$2)>ES$5,ES$5>=$E$2),'Portfolio Inputs'!W$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$U48,IF(AND(($AA48+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$27*$T48,0))\n+IF(AND(($AB48+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$W48,IF(AND(($AA48+$E$2)>ET$5,ET$5>=$E$2),'Portfolio Inputs'!X$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$U48,IF(AND(($AA48+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$W48,IF(AND(($AA48+$E$2)>EU$5,EU$5>=$E$2),'Portfolio Inputs'!Y$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$U48,IF(AND(($AA48+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$W48,IF(AND(($AA48+$E$2)>EV$5,EV$5>=$E$2),'Portfolio Inputs'!Z$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$U48,IF(AND(($AA48+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$W48,IF(AND(($AA48+$E$2)>EW$5,EW$5>=$E$2),'Portfolio Inputs'!AA$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$U48,IF(AND(($AA48+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$W48,IF(AND(($AA48+$E$2)>EX$5,EX$5>=$E$2),'Portfolio Inputs'!AB$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$U48,IF(AND(($AA48+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$W48,IF(AND(($AA48+$E$2)>EY$5,EY$5>=$E$2),'Portfolio Inputs'!AC$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$U48,IF(AND(($AA48+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$27*$T48,0))\n+IF(AND(($AB48+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$W48,IF(AND(($AA48+$E$2)>EZ$5,EZ$5>=$E$2),'Portfolio Inputs'!AD$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$U48,IF(AND(($AA48+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$27*$T48,0))\n+IF(AND(($AB48+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$W48,IF(AND(($AA48+$E$2)>FA$5,FA$5>=$E$2),'Portfolio Inputs'!AE$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$U48,IF(AND(($AA48+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$27*$T48,0))\n+IF(AND(($AB48+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$W48,IF(AND(($AA48+$E$2)>FB$5,FB$5>=$E$2),'Portfolio Inputs'!AF$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$U48,IF(AND(($AA48+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$27*$T48,0))\n+IF(AND(($AB48+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$W48,IF(AND(($AA48+$E$2)>FC$5,FC$5>=$E$2),'Portfolio Inputs'!AG$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$U48,IF(AND(($AA48+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$27*$T48,0))\n+IF(AND(($AB48+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$W48,IF(AND(($AA48+$E$2)>FD$5,FD$5>=$E$2),'Portfolio Inputs'!AH$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$U48,IF(AND(($AA48+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$27*$T48,0))\n+IF(AND(($AB48+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$W48,IF(AND(($AA48+$E$2)>FE$5,FE$5>=$E$2),'Portfolio Inputs'!AI$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$U48,IF(AND(($AA48+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$27*$T48,0))\n+IF(AND(($AB48+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$W48,IF(AND(($AA48+$E$2)>FF$5,FF$5>=$E$2),'Portfolio Inputs'!AJ$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$U48,IF(AND(($AA48+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$27*$T48,0))\n+IF(AND(($AB48+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$W48,IF(AND(($AA48+$E$2)>FG$5,FG$5>=$E$2),'Portfolio Inputs'!AK$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$U48,IF(AND(($AA48+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$27*$T48,0))\n+IF(AND(($AB48+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$W48,IF(AND(($AA48+$E$2)>FH$5,FH$5>=$E$2),'Portfolio Inputs'!AL$28*$V48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$U48,IF(AND(($AA48+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$27*$T48,0))\n+IF(AND(($AB48+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$W48,IF(AND(($AA48+$E$2)>FI$5,FI$5>=$E$2),'Portfolio Inputs'!AM$28*$V48,0))","v":0},null,{"$f":"IF(AND(($AB48+$E$2)>GT$5,GT$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>GT$5,GT$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!F$39,'Portfolio Inputs'!F$40)\n+IF(AND(($AB48+$E$2)>GT$5,GT$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>GT$5,GT$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!F$41,'Portfolio Inputs'!F$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>GU$5,GU$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>GU$5,GU$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!G$39,'Portfolio Inputs'!G$40)\n+IF(AND(($AB48+$E$2)>GU$5,GU$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>GU$5,GU$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!G$41,'Portfolio Inputs'!G$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>GV$5,GV$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>GV$5,GV$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!H$39,'Portfolio Inputs'!H$40)\n+IF(AND(($AB48+$E$2)>GV$5,GV$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>GV$5,GV$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!H$41,'Portfolio Inputs'!H$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>GW$5,GW$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>GW$5,GW$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!I$39,'Portfolio Inputs'!I$40)\n+IF(AND(($AB48+$E$2)>GW$5,GW$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>GW$5,GW$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!I$41,'Portfolio Inputs'!I$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>GX$5,GX$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>GX$5,GX$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!J$39,'Portfolio Inputs'!J$40)\n+IF(AND(($AB48+$E$2)>GX$5,GX$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>GX$5,GX$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!J$41,'Portfolio Inputs'!J$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>GY$5,GY$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>GY$5,GY$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!K$39,'Portfolio Inputs'!K$40)\n+IF(AND(($AB48+$E$2)>GY$5,GY$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>GY$5,GY$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!K$41,'Portfolio Inputs'!K$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>GZ$5,GZ$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>GZ$5,GZ$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!L$39,'Portfolio Inputs'!L$40)\n+IF(AND(($AB48+$E$2)>GZ$5,GZ$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>GZ$5,GZ$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!L$41,'Portfolio Inputs'!L$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HA$5,HA$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HA$5,HA$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!M$39,'Portfolio Inputs'!M$40)\n+IF(AND(($AB48+$E$2)>HA$5,HA$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HA$5,HA$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!M$41,'Portfolio Inputs'!M$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HB$5,HB$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HB$5,HB$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!N$39,'Portfolio Inputs'!N$40)\n+IF(AND(($AB48+$E$2)>HB$5,HB$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HB$5,HB$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!N$41,'Portfolio Inputs'!N$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HC$5,HC$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HC$5,HC$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!O$39,'Portfolio Inputs'!O$40)\n+IF(AND(($AB48+$E$2)>HC$5,HC$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HC$5,HC$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!O$41,'Portfolio Inputs'!O$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HD$5,HD$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HD$5,HD$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!P$39,'Portfolio Inputs'!P$40)\n+IF(AND(($AB48+$E$2)>HD$5,HD$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HD$5,HD$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!P$41,'Portfolio Inputs'!P$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HE$5,HE$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HE$5,HE$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!Q$39,'Portfolio Inputs'!Q$40)\n+IF(AND(($AB48+$E$2)>HE$5,HE$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HE$5,HE$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!Q$41,'Portfolio Inputs'!Q$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HF$5,HF$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HF$5,HF$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!R$39,'Portfolio Inputs'!R$40)\n+IF(AND(($AB48+$E$2)>HF$5,HF$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HF$5,HF$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!R$41,'Portfolio Inputs'!R$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HG$5,HG$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HG$5,HG$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!S$39,'Portfolio Inputs'!S$40)\n+IF(AND(($AB48+$E$2)>HG$5,HG$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HG$5,HG$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!S$41,'Portfolio Inputs'!S$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HH$5,HH$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HH$5,HH$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!T$39,'Portfolio Inputs'!T$40)\n+IF(AND(($AB48+$E$2)>HH$5,HH$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HH$5,HH$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!T$41,'Portfolio Inputs'!T$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HI$5,HI$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HI$5,HI$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!U$39,'Portfolio Inputs'!U$40)\n+IF(AND(($AB48+$E$2)>HI$5,HI$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HI$5,HI$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!U$41,'Portfolio Inputs'!U$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HJ$5,HJ$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HJ$5,HJ$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!V$39,'Portfolio Inputs'!V$40)\n+IF(AND(($AB48+$E$2)>HJ$5,HJ$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HJ$5,HJ$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!V$41,'Portfolio Inputs'!V$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HK$5,HK$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HK$5,HK$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!W$39,'Portfolio Inputs'!W$40)\n+IF(AND(($AB48+$E$2)>HK$5,HK$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HK$5,HK$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!W$41,'Portfolio Inputs'!W$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HL$5,HL$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HL$5,HL$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!X$39,'Portfolio Inputs'!X$40)\n+IF(AND(($AB48+$E$2)>HL$5,HL$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HL$5,HL$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!X$41,'Portfolio Inputs'!X$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HM$5,HM$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HM$5,HM$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!Y$39,'Portfolio Inputs'!Y$40)\n+IF(AND(($AB48+$E$2)>HM$5,HM$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HM$5,HM$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!Y$41,'Portfolio Inputs'!Y$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HN$5,HN$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HN$5,HN$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!Z$39,'Portfolio Inputs'!Z$40)\n+IF(AND(($AB48+$E$2)>HN$5,HN$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HN$5,HN$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!Z$41,'Portfolio Inputs'!Z$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HO$5,HO$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HO$5,HO$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AA$39,'Portfolio Inputs'!AA$40)\n+IF(AND(($AB48+$E$2)>HO$5,HO$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HO$5,HO$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AA$41,'Portfolio Inputs'!AA$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HP$5,HP$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HP$5,HP$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AB$39,'Portfolio Inputs'!AB$40)\n+IF(AND(($AB48+$E$2)>HP$5,HP$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HP$5,HP$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AB$41,'Portfolio Inputs'!AB$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HQ$5,HQ$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HQ$5,HQ$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AC$39,'Portfolio Inputs'!AC$40)\n+IF(AND(($AB48+$E$2)>HQ$5,HQ$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HQ$5,HQ$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AC$41,'Portfolio Inputs'!AC$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HR$5,HR$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HR$5,HR$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AD$39,'Portfolio Inputs'!AD$40)\n+IF(AND(($AB48+$E$2)>HR$5,HR$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HR$5,HR$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AD$41,'Portfolio Inputs'!AD$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HS$5,HS$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HS$5,HS$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AE$39,'Portfolio Inputs'!AE$40)\n+IF(AND(($AB48+$E$2)>HS$5,HS$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HS$5,HS$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AE$41,'Portfolio Inputs'!AE$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HT$5,HT$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HT$5,HT$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AF$39,'Portfolio Inputs'!AF$40)\n+IF(AND(($AB48+$E$2)>HT$5,HT$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HT$5,HT$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AF$41,'Portfolio Inputs'!AF$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HU$5,HU$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HU$5,HU$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AG$39,'Portfolio Inputs'!AG$40)\n+IF(AND(($AB48+$E$2)>HU$5,HU$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HU$5,HU$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AG$41,'Portfolio Inputs'!AG$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HV$5,HV$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HV$5,HV$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AH$39,'Portfolio Inputs'!AH$40)\n+IF(AND(($AB48+$E$2)>HV$5,HV$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HV$5,HV$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AH$41,'Portfolio Inputs'!AH$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HW$5,HW$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HW$5,HW$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AI$39,'Portfolio Inputs'!AI$40)\n+IF(AND(($AB48+$E$2)>HW$5,HW$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HW$5,HW$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AI$41,'Portfolio Inputs'!AI$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HX$5,HX$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HX$5,HX$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AJ$39,'Portfolio Inputs'!AJ$40)\n+IF(AND(($AB48+$E$2)>HX$5,HX$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HX$5,HX$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AJ$41,'Portfolio Inputs'!AJ$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HY$5,HY$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HY$5,HY$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AK$39,'Portfolio Inputs'!AK$40)\n+IF(AND(($AB48+$E$2)>HY$5,HY$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HY$5,HY$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AK$41,'Portfolio Inputs'!AK$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HZ$5,HZ$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>HZ$5,HZ$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AL$39,'Portfolio Inputs'!AL$40)\n+IF(AND(($AB48+$E$2)>HZ$5,HZ$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>HZ$5,HZ$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AL$41,'Portfolio Inputs'!AL$42)","v":0},{"$f":"IF(AND(($AB48+$E$2)>IA$5,IA$5>=$E$2),$U48,IF(AND(($AA48+$E$2)>IA$5,IA$5>=$E$2),$T48,0))/Loss_Propane\n *IF($C48=\"Residential\",'Portfolio Inputs'!AM$39,'Portfolio Inputs'!AM$40)\n+IF(AND(($AB48+$E$2)>IA$5,IA$5>=$E$2),$W48,IF(AND(($AA48+$E$2)>IA$5,IA$5>=$E$2),$V48,0))/Loss_OilEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AM$41,'Portfolio Inputs'!AM$42)","v":0},null,{"$f":"IF(AND(($AB48+$E$2)>GT$5,GT$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>GT$5,GT$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!F$33,'Portfolio Inputs'!F$34)\n+IF(AND(($AB48+$E$2)>GT$5,GT$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>GT$5,GT$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!F$35,'Portfolio Inputs'!F$36)","v":158329.38584732611},{"$f":"IF(AND(($AB48+$E$2)>GU$5,GU$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>GU$5,GU$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!G$33,'Portfolio Inputs'!G$34)\n+IF(AND(($AB48+$E$2)>GU$5,GU$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>GU$5,GU$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!G$35,'Portfolio Inputs'!G$36)","v":160704.32663503598},{"$f":"IF(AND(($AB48+$E$2)>GV$5,GV$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>GV$5,GV$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!H$33,'Portfolio Inputs'!H$34)\n+IF(AND(($AB48+$E$2)>GV$5,GV$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>GV$5,GV$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!H$35,'Portfolio Inputs'!H$36)","v":163114.8915345615},{"$f":"IF(AND(($AB48+$E$2)>GW$5,GW$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>GW$5,GW$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!I$33,'Portfolio Inputs'!I$34)\n+IF(AND(($AB48+$E$2)>GW$5,GW$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>GW$5,GW$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!I$35,'Portfolio Inputs'!I$36)","v":165561.61490757987},{"$f":"IF(AND(($AB48+$E$2)>GX$5,GX$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>GX$5,GX$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!J$33,'Portfolio Inputs'!J$34)\n+IF(AND(($AB48+$E$2)>GX$5,GX$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>GX$5,GX$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!J$35,'Portfolio Inputs'!J$36)","v":168045.0391311936},{"$f":"IF(AND(($AB48+$E$2)>GY$5,GY$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>GY$5,GY$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!K$33,'Portfolio Inputs'!K$34)\n+IF(AND(($AB48+$E$2)>GY$5,GY$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>GY$5,GY$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!K$35,'Portfolio Inputs'!K$36)","v":170565.71471816147},{"$f":"IF(AND(($AB48+$E$2)>GZ$5,GZ$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>GZ$5,GZ$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!L$33,'Portfolio Inputs'!L$34)\n+IF(AND(($AB48+$E$2)>GZ$5,GZ$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>GZ$5,GZ$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!L$35,'Portfolio Inputs'!L$36)","v":173124.20043893385},{"$f":"IF(AND(($AB48+$E$2)>HA$5,HA$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HA$5,HA$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!M$33,'Portfolio Inputs'!M$34)\n+IF(AND(($AB48+$E$2)>HA$5,HA$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HA$5,HA$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!M$35,'Portfolio Inputs'!M$36)","v":175721.06344551785},{"$f":"IF(AND(($AB48+$E$2)>HB$5,HB$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HB$5,HB$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!N$33,'Portfolio Inputs'!N$34)\n+IF(AND(($AB48+$E$2)>HB$5,HB$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HB$5,HB$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!N$35,'Portfolio Inputs'!N$36)","v":178356.87939720062},{"$f":"IF(AND(($AB48+$E$2)>HC$5,HC$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HC$5,HC$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!O$33,'Portfolio Inputs'!O$34)\n+IF(AND(($AB48+$E$2)>HC$5,HC$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HC$5,HC$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!O$35,'Portfolio Inputs'!O$36)","v":181032.2325881586},{"$f":"IF(AND(($AB48+$E$2)>HD$5,HD$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HD$5,HD$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!P$33,'Portfolio Inputs'!P$34)\n+IF(AND(($AB48+$E$2)>HD$5,HD$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HD$5,HD$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!P$35,'Portfolio Inputs'!P$36)","v":183747.71607698099},{"$f":"IF(AND(($AB48+$E$2)>HE$5,HE$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HE$5,HE$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!Q$33,'Portfolio Inputs'!Q$34)\n+IF(AND(($AB48+$E$2)>HE$5,HE$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HE$5,HE$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!Q$35,'Portfolio Inputs'!Q$36)","v":186503.93181813566},{"$f":"IF(AND(($AB48+$E$2)>HF$5,HF$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HF$5,HF$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!R$33,'Portfolio Inputs'!R$34)\n+IF(AND(($AB48+$E$2)>HF$5,HF$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HF$5,HF$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!R$35,'Portfolio Inputs'!R$36)","v":189301.49079540768},{"$f":"IF(AND(($AB48+$E$2)>HG$5,HG$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HG$5,HG$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!S$33,'Portfolio Inputs'!S$34)\n+IF(AND(($AB48+$E$2)>HG$5,HG$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HG$5,HG$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!S$35,'Portfolio Inputs'!S$36)","v":192141.01315733878},{"$f":"IF(AND(($AB48+$E$2)>HH$5,HH$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HH$5,HH$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!T$33,'Portfolio Inputs'!T$34)\n+IF(AND(($AB48+$E$2)>HH$5,HH$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HH$5,HH$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!T$35,'Portfolio Inputs'!T$36)","v":195023.12835469886},{"$f":"IF(AND(($AB48+$E$2)>HI$5,HI$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HI$5,HI$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!U$33,'Portfolio Inputs'!U$34)\n+IF(AND(($AB48+$E$2)>HI$5,HI$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HI$5,HI$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!U$35,'Portfolio Inputs'!U$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HJ$5,HJ$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HJ$5,HJ$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!V$33,'Portfolio Inputs'!V$34)\n+IF(AND(($AB48+$E$2)>HJ$5,HJ$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HJ$5,HJ$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!V$35,'Portfolio Inputs'!V$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HK$5,HK$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HK$5,HK$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!W$33,'Portfolio Inputs'!W$34)\n+IF(AND(($AB48+$E$2)>HK$5,HK$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HK$5,HK$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!W$35,'Portfolio Inputs'!W$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HL$5,HL$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HL$5,HL$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!X$33,'Portfolio Inputs'!X$34)\n+IF(AND(($AB48+$E$2)>HL$5,HL$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HL$5,HL$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!X$35,'Portfolio Inputs'!X$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HM$5,HM$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HM$5,HM$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!Y$33,'Portfolio Inputs'!Y$34)\n+IF(AND(($AB48+$E$2)>HM$5,HM$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HM$5,HM$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!Y$35,'Portfolio Inputs'!Y$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HN$5,HN$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HN$5,HN$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!Z$33,'Portfolio Inputs'!Z$34)\n+IF(AND(($AB48+$E$2)>HN$5,HN$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HN$5,HN$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!Z$35,'Portfolio Inputs'!Z$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HO$5,HO$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HO$5,HO$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AA$33,'Portfolio Inputs'!AA$34)\n+IF(AND(($AB48+$E$2)>HO$5,HO$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HO$5,HO$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AA$35,'Portfolio Inputs'!AA$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HP$5,HP$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HP$5,HP$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AB$33,'Portfolio Inputs'!AB$34)\n+IF(AND(($AB48+$E$2)>HP$5,HP$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HP$5,HP$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AB$35,'Portfolio Inputs'!AB$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HQ$5,HQ$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HQ$5,HQ$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AC$33,'Portfolio Inputs'!AC$34)\n+IF(AND(($AB48+$E$2)>HQ$5,HQ$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HQ$5,HQ$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AC$35,'Portfolio Inputs'!AC$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HR$5,HR$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HR$5,HR$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AD$33,'Portfolio Inputs'!AD$34)\n+IF(AND(($AB48+$E$2)>HR$5,HR$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HR$5,HR$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AD$35,'Portfolio Inputs'!AD$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HS$5,HS$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HS$5,HS$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AE$33,'Portfolio Inputs'!AE$34)\n+IF(AND(($AB48+$E$2)>HS$5,HS$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HS$5,HS$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AE$35,'Portfolio Inputs'!AE$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HT$5,HT$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HT$5,HT$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AF$33,'Portfolio Inputs'!AF$34)\n+IF(AND(($AB48+$E$2)>HT$5,HT$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HT$5,HT$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AF$35,'Portfolio Inputs'!AF$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HU$5,HU$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HU$5,HU$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AG$33,'Portfolio Inputs'!AG$34)\n+IF(AND(($AB48+$E$2)>HU$5,HU$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HU$5,HU$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AG$35,'Portfolio Inputs'!AG$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HV$5,HV$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HV$5,HV$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AH$33,'Portfolio Inputs'!AH$34)\n+IF(AND(($AB48+$E$2)>HV$5,HV$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HV$5,HV$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AH$35,'Portfolio Inputs'!AH$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HW$5,HW$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HW$5,HW$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AI$33,'Portfolio Inputs'!AI$34)\n+IF(AND(($AB48+$E$2)>HW$5,HW$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HW$5,HW$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AI$35,'Portfolio Inputs'!AI$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HX$5,HX$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HX$5,HX$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AJ$33,'Portfolio Inputs'!AJ$34)\n+IF(AND(($AB48+$E$2)>HX$5,HX$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HX$5,HX$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AJ$35,'Portfolio Inputs'!AJ$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HY$5,HY$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HY$5,HY$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AK$33,'Portfolio Inputs'!AK$34)\n+IF(AND(($AB48+$E$2)>HY$5,HY$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HY$5,HY$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AK$35,'Portfolio Inputs'!AK$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>HZ$5,HZ$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>HZ$5,HZ$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AL$33,'Portfolio Inputs'!AL$34)\n+IF(AND(($AB48+$E$2)>HZ$5,HZ$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>HZ$5,HZ$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AL$35,'Portfolio Inputs'!AL$36)","v":0},{"$f":"IF(AND(($AB48+$E$2)>IA$5,IA$5>=$E$2),$L48,IF(AND(($AA48+$E$2)>IA$5,IA$5>=$E$2),$K48,0))/Loss_ElectricEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AM$33,'Portfolio Inputs'!AM$34)\n+IF(AND(($AB48+$E$2)>IA$5,IA$5>=$E$2),$Q48,IF(AND(($AA48+$E$2)>IA$5,IA$5>=$E$2),$P48,0))/Loss_GasEnergy\n *IF($C48=\"Residential\",'Portfolio Inputs'!AM$35,'Portfolio Inputs'!AM$36)","v":0},null,345221.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$2=JC$5,$Y48,IF($AB48+$E$2=JC$5,-$Z48,0))","v":0},0,0,0,0,0,0,0,null,{"$f":"IF(AND(($AB48+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$S48,IF(AND(($AA48+$E$2)>JL$5,JL$5>=$E$2),'Portfolio Inputs'!F$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$S48,IF(AND(($AA48+$E$2)>JM$5,JM$5>=$E$2),'Portfolio Inputs'!G$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$S48,IF(AND(($AA48+$E$2)>JN$5,JN$5>=$E$2),'Portfolio Inputs'!H$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$S48,IF(AND(($AA48+$E$2)>JO$5,JO$5>=$E$2),'Portfolio Inputs'!I$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$S48,IF(AND(($AA48+$E$2)>JP$5,JP$5>=$E$2),'Portfolio Inputs'!J$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$S48,IF(AND(($AA48+$E$2)>JQ$5,JQ$5>=$E$2),'Portfolio Inputs'!K$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$S48,IF(AND(($AA48+$E$2)>JR$5,JR$5>=$E$2),'Portfolio Inputs'!L$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$S48,IF(AND(($AA48+$E$2)>JS$5,JS$5>=$E$2),'Portfolio Inputs'!M$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$S48,IF(AND(($AA48+$E$2)>JT$5,JT$5>=$E$2),'Portfolio Inputs'!N$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$S48,IF(AND(($AA48+$E$2)>JU$5,JU$5>=$E$2),'Portfolio Inputs'!O$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$S48,IF(AND(($AA48+$E$2)>JV$5,JV$5>=$E$2),'Portfolio Inputs'!P$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$S48,IF(AND(($AA48+$E$2)>JW$5,JW$5>=$E$2),'Portfolio Inputs'!Q$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$S48,IF(AND(($AA48+$E$2)>JX$5,JX$5>=$E$2),'Portfolio Inputs'!R$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$S48,IF(AND(($AA48+$E$2)>JY$5,JY$5>=$E$2),'Portfolio Inputs'!S$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$S48,IF(AND(($AA48+$E$2)>JZ$5,JZ$5>=$E$2),'Portfolio Inputs'!T$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$S48,IF(AND(($AA48+$E$2)>KA$5,KA$5>=$E$2),'Portfolio Inputs'!U$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$S48,IF(AND(($AA48+$E$2)>KB$5,KB$5>=$E$2),'Portfolio Inputs'!V$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$S48,IF(AND(($AA48+$E$2)>KC$5,KC$5>=$E$2),'Portfolio Inputs'!W$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$S48,IF(AND(($AA48+$E$2)>KD$5,KD$5>=$E$2),'Portfolio Inputs'!X$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$S48,IF(AND(($AA48+$E$2)>KE$5,KE$5>=$E$2),'Portfolio Inputs'!Y$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$S48,IF(AND(($AA48+$E$2)>KF$5,KF$5>=$E$2),'Portfolio Inputs'!Z$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$S48,IF(AND(($AA48+$E$2)>KG$5,KG$5>=$E$2),'Portfolio Inputs'!AA$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$S48,IF(AND(($AA48+$E$2)>KH$5,KH$5>=$E$2),'Portfolio Inputs'!AB$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$S48,IF(AND(($AA48+$E$2)>KI$5,KI$5>=$E$2),'Portfolio Inputs'!AC$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$S48,IF(AND(($AA48+$E$2)>KJ$5,KJ$5>=$E$2),'Portfolio Inputs'!AD$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$S48,IF(AND(($AA48+$E$2)>KK$5,KK$5>=$E$2),'Portfolio Inputs'!AE$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$S48,IF(AND(($AA48+$E$2)>KL$5,KL$5>=$E$2),'Portfolio Inputs'!AF$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$S48,IF(AND(($AA48+$E$2)>KM$5,KM$5>=$E$2),'Portfolio Inputs'!AG$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$S48,IF(AND(($AA48+$E$2)>KN$5,KN$5>=$E$2),'Portfolio Inputs'!AH$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$S48,IF(AND(($AA48+$E$2)>KO$5,KO$5>=$E$2),'Portfolio Inputs'!AI$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$S48,IF(AND(($AA48+$E$2)>KP$5,KP$5>=$E$2),'Portfolio Inputs'!AJ$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$S48,IF(AND(($AA48+$E$2)>KQ$5,KQ$5>=$E$2),'Portfolio Inputs'!AK$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$S48,IF(AND(($AA48+$E$2)>KR$5,KR$5>=$E$2),'Portfolio Inputs'!AL$30*$R48,0))","v":0},{"$f":"IF(AND(($AB48+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$S48,IF(AND(($AA48+$E$2)>KS$5,KS$5>=$E$2),'Portfolio Inputs'!AM$30*$R48,0))","v":0},null,{"$f":"IF(AND(($AB48+$E$2)>KU$5,KU$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>KU$5,KU$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!F$37,'Portfolio Inputs'!F$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>KV$5,KV$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>KV$5,KV$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!G$37,'Portfolio Inputs'!G$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>KW$5,KW$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>KW$5,KW$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!H$37,'Portfolio Inputs'!H$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>KX$5,KX$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>KX$5,KX$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!I$37,'Portfolio Inputs'!I$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>KY$5,KY$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>KY$5,KY$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!J$37,'Portfolio Inputs'!J$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>KZ$5,KZ$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>KZ$5,KZ$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!K$37,'Portfolio Inputs'!K$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LA$5,LA$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LA$5,LA$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!L$37,'Portfolio Inputs'!L$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LB$5,LB$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LB$5,LB$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!M$37,'Portfolio Inputs'!M$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LC$5,LC$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LC$5,LC$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!N$37,'Portfolio Inputs'!N$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LD$5,LD$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LD$5,LD$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!O$37,'Portfolio Inputs'!O$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LE$5,LE$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LE$5,LE$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!P$37,'Portfolio Inputs'!P$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LF$5,LF$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LF$5,LF$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!Q$37,'Portfolio Inputs'!Q$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LG$5,LG$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LG$5,LG$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!R$37,'Portfolio Inputs'!R$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LH$5,LH$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LH$5,LH$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!S$37,'Portfolio Inputs'!S$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LI$5,LI$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LI$5,LI$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!T$37,'Portfolio Inputs'!T$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LJ$5,LJ$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LJ$5,LJ$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!U$37,'Portfolio Inputs'!U$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LK$5,LK$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LK$5,LK$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!V$37,'Portfolio Inputs'!V$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LL$5,LL$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LL$5,LL$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!W$37,'Portfolio Inputs'!W$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LM$5,LM$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LM$5,LM$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!X$37,'Portfolio Inputs'!X$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LN$5,LN$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LN$5,LN$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!Y$37,'Portfolio Inputs'!Y$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LO$5,LO$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LO$5,LO$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!Z$37,'Portfolio Inputs'!Z$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LP$5,LP$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LP$5,LP$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AA$37,'Portfolio Inputs'!AA$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LQ$5,LQ$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LQ$5,LQ$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AB$37,'Portfolio Inputs'!AB$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LR$5,LR$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LR$5,LR$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AC$37,'Portfolio Inputs'!AC$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LS$5,LS$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LS$5,LS$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AD$37,'Portfolio Inputs'!AD$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LT$5,LT$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LT$5,LT$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AE$37,'Portfolio Inputs'!AE$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LU$5,LU$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LU$5,LU$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AF$37,'Portfolio Inputs'!AF$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LV$5,LV$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LV$5,LV$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AG$37,'Portfolio Inputs'!AG$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LW$5,LW$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LW$5,LW$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AH$37,'Portfolio Inputs'!AH$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LX$5,LX$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LX$5,LX$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AI$37,'Portfolio Inputs'!AI$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LY$5,LY$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LY$5,LY$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AJ$37,'Portfolio Inputs'!AJ$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>LZ$5,LZ$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>LZ$5,LZ$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AK$37,'Portfolio Inputs'!AK$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>MA$5,MA$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>MA$5,MA$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AL$37,'Portfolio Inputs'!AL$38)","v":0},{"$f":"IF(AND(($AB48+$E$2)>MB$5,MB$5>=$E$2),$S48,IF(AND(($AA48+$E$2)>MB$5,MB$5>=$E$2),$R48,0))*IF($C48=\"Residential\",'Portfolio Inputs'!AM$37,'Portfolio Inputs'!AM$38)","v":0},null,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,1612665.5587799998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,390.68700299999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Plan Data","index":8,"n_rows":107,"n_cols":11,"rows_kept":107,"cut":false,"hidden":false,"merged":[[1,7,2,7]]}
[]
[null,null,null,null,"Participants","Total kWh Savings","Total kW Savings","Incremental Cost",null,"Total Incentives","Non-Incentive Costs"]
["Key","BenCost Program","BenCost Measure","Measure",2015,2015,2015,null,null,2015,2015]
[{"$f":"B4&\"_\"&C4","v":"_"},null,null,"Total Portfolio",5634,5798213.8247026429,1246.6492438224932,null,null,396457,408491.96249999997]
[{"$f":"B5&\"_\"&C5","v":"_"},null,null,"Cross Marketing and Training",null,null,null,null,null,null,39645.700000000004]
["_",null,null,"Residential Programs",5475,1115044.0954642682,181.11180556953141,null,null,73215,201179.41749999998]
["Residential Lighting_","Residential Lighting",null,"Residential Lighting",3510,152003.5,17.889344368074063,null,null,20100,11535.45]
["Residential Lighting_LED","Residential Lighting","LED","LED",3000,114951.9,13.515839999999999,10,null,15000]
["Residential Lighting_ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture","ENERGY STAR Fixture",500,36300.6,4.26816,15,null,5000]
["Residential Lighting_Advanced Power Strip","Residential Lighting","Advanced Power Strip","Advanced Power Strip",10,751,0.10534436807406367,20,null,100]
["Residential Appliance Recycling_","Residential Appliance Recycling",null,"Appliance Recycling",115,81399.899999999994,9.3732230123625229,null,null,9875,14124.0625]
["Residential Appliance Recycling_Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle","Refrigerator Recycle",40,51560,5.8858447488584478,93,null,3000]
["Residential Appliance Recycling_Recycle & Replace ENERGY STAR Refrigerator","Residential Appliance Recycling","Recycle & Replace ENERGY STAR Refrigerator","Recycle and Replace - ENERGY STAR Refrigerator",50,2214.9,0.33383945071868576,451,null,5000]
["Residential Appliance Recycling_Freezer Recycle","Residential Appliance Recycling","Freezer Recycle","Freezer Recycle",25,27625,3.1535388127853885,93,null,1875]
["Residential HVAC_","Residential HVAC",null,"High Efficiency HVAC",125,193823.81275965981,68.919252126499742,null,null,43240,14420.539999999999]
["Residential HVAC_Air Source Heat Pump","Residential HVAC","Air Source Heat Pump","Heat Pump SEER 15",50,23940.245952039404,24.645467588365747,293.80824805778059,null,13750]
["Residential HVAC_Air Source Heat Pump, Early Retirement","Residential HVAC","Air Source Heat Pump, Early Retirement","Early Retirement Heat Pump SEER 15",5,2394.0245952039404,2.4645467588365748,2480.1501390380126,null,3250]
["Residential HVAC_Air Source Heat Pump, Replace Furnace","Residential HVAC","Air Source Heat Pump, Replace Furnace","Heat Pump SEER 15 Replace Electric Furnace",3,46819.306941256073,16.736797017024717,4554,null,4650]
["Residential HVAC_Central AC","Residential HVAC","Central AC","CAC SEER 15",8,1751.6307692307703,3.1862778730703276,238,null,1840]
["Residential HVAC_Ductless Minisplit AC","Residential HVAC","Ductless Minisplit AC","Ductless Mini-Split AC SEER ≥19",5,1786.4661654135339,3.3530844155844148,300,null,1000]
["Residential HVAC_Ductless Minisplit HP","Residential HVAC","Ductless Minisplit HP","Ductless Mini-Split HP SEER ≥19",5,8945.8338124723559,4.1913555194805188,716,null,1000]
["Residential HVAC_Heat Pump Water Heater","Residential HVAC","Heat Pump Water Heater","Heat Pump Water Heater",12,20804.50841080727,0.98560639924866655,700,null,3000]
["Residential HVAC_Electric Water Heater EF 0.95","Residential HVAC","Electric Water Heater EF 0.95","Electric Storage Water Heater EF 0.95",10,1258.0915680811916,0.14361775891337802,51.06,null,1000]
["Residential HVAC_Electric Water Heater EF ≥ 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","Electric Storage Water Heater EF >0.95",10,2224.1465854710777,0.25389801204007739,51.06,null,1200]
["Residential HVAC_Geothermal Heat Pump","Residential HVAC","Geothermal Heat Pump","Geothermal EER ≥21",12,59223.217383306495,9.1472476121896449,2313.6581090197678,null,7800]
["Residential HVAC_Geothermal Heat Pump, Early Retirement","Residential HVAC","Geothermal Heat Pump, Early Retirement","Early Retirement Geothermal EER ≥21",5,24676.340576377705,3.8113531717456857,4500,null,4750]
["Whole House Efficiency_","Whole House Efficiency",null,"Whole House Efficiency",100,90540.200137585081,23.030414738130393,null,null,0,32287.5]
["Whole House Efficiency_Audit Measures","Whole House Efficiency","Audit Measures","  Measures",100,50840.428098952987,19.029506158895909]
["_",null,null,"Air Sealing (Electric Heat)",15,20164.55571514228,8.580612681945837,null,null,0]
["_",null,null,"Air Sealing (Gas Heat)",85,4856.7162162162158,7.4939213116995571,null,null,0]
["_",null,null,"Hot Water Pipe Insulation",85,11519.15616759449,1.3149721652505126,null,null,0]
["_",null,null,"Water Heater Tank Wrap",100,14300,1.6400000000000001,null,null,0]
["Whole House Efficiency_EE Kit","Whole House Efficiency","EE Kit","Residential Kit",100,39699.772038632087,4.0009085792344834,null,null,0]
["_",null,null,"LED",400,15326.919999999998,1.8021119999999997,null,null,0]
["_",null,null,"Faucet Aerator - Bathroom",100,10793.35175373552,1.2053489268131037,null,null,0]
["_",null,null,"Low Flow Showerhead",100,13579.500284896565,0.99344765242138022,null,null,0]
["_",null,null,"Residential Audit",400,79399.544077264174,8.0018171584689668,0,null,null,25263]
["Residential Audit_Online Audit","Residential Audit","Online Audit","Residential Audit",400,null,null,null,null,null,14238]
["_",null,null,"Residential Kit",200,79399.544077264174,8.0018171584689668,null,null,null,11025]
["_",null,null,"LED",800,30653.839999999997,3.6042239999999994,null,null,0]
["_",null,null,"Faucet Aerator - Bathroom",200,21586.70350747104,2.4106978536262074,null,null,0]
["_",null,null,"Low Flow Showerhead",200,27159.00056979313,1.9868953048427604,null,null,0]
["School-Based Energy Education_EE Kit/Education Materials","School-Based Energy Education","EE Kit/Education Materials","School-Based Education",1200,476397.26446358504,48.010902950813801,null,null,null,66150]
["_",null,null,"Weatherization",25,41479.874026174155,5.8868512151819195,null,null,null,9646.875]
["Weatherization_Weatherization Measures","Weatherization","Weatherization Measures"," Measures",25,21629.988006858122,3.8863969255646773]
["_",null,null,"Air Sealing",25,17518.019402258207,3.4160958904109591,null,null,0]
["_",null,null,"Water Heater Tank Wrap",12.5,1787.5,0.20500000000000002,null,null,0]
["_",null,null,"Hot Water Pipe Insulation",12.5,1693.9935540580134,0.19337825959566363,null,null,0]
["_",null,null,"Water Heater Temperature Setback",12.5,630.47505054190503,7.1922775558054416E-2,null,null,0]
["Weatherization_EE Kit","Weatherization","EE Kit","Residential Kit",25,9924.9430096580218,1.0002271448086208]
["_",null,null,"LED",100,3831.7299999999996,0.45052799999999993,null,null,0]
["_",null,null,"Faucet Aerator - Bathroom",25,2698.33793843388,0.30133723170327592,null,null,0]
["_",null,null,"Low Flow Showerhead",25,3394.8750712241413,0.24836191310534506,null,null,0]
["_",null,null,"C&I Programs",159,4683169.7292383751,1065.5374382529617,null,null,323242,207312.54499999998]
["Commercial Custom Rebate_C&I Custom","Commercial Custom Rebate","C&I Custom","C&I Custom",45,1942980.2099999997,481.98449999999997,7940.9,null,178650,97096.274999999994]
["_",null,null,"C&I Prescriptive",114,2740189.5192383756,583.55293825296167,null,null,144592,98322.559999999998]
["_",null,null,"Lighting",80,2619277.9820316797,570.21377975999985,{"$f":"SUMPRODUCT(E58:E99,H58:H99)/SUM(E58:E99)","v":39.59403076923077},null,136692,92950.56]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","High Bay Fluorescent Fixture w/ HE Electronic Ballast (T5 4-6 lamp)",36,36791.674919999998,8.1723599999999994,17.879999999999995,null,2700]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","High Bay Fluorescent Fixture w/ HE Electronic Ballast (T5 8-lamp)",36,87294.533040000009,19.390319999999999,101.81,null,1440]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","High Bay Fluorescent Fixture w/ HE Electronic Ballast (T5 10-lamp)",36,113117.26139999999,25.126199999999997,137.31,null,4500]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","High Bay Fluorescent Fixture w/ HE Electronic Ballast (T8 6-8 lamp)",64,116612.08965119997,25.902489599999996,85,null,4800]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","High Bay Fluorescent Fixture w/ HE Electronic Ballast (T8 12-16 lamp)",64,185155.81793280001,41.127782400000001,127.5,null,8000]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","CFL Lamp (≤18W)",null,0,0,74.349999999999994,null,0]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","CFL Lamp (18-32W)",null,0,0,74.349999999999994,null,0]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","CFL Lamp (≥33W)",null,0,0,108.23,null,0]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Low-Wattage T8 ",680,25898.901599999997,5.7528000000000006,2,null,340]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Ceramic Metal Halide Fixture (≤150W)",40,14219.004800000001,3.1584000000000003,72,null,680]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Ceramic Metal Halide Fixture (150-250W)",40,26914.5448,5.9783999999999988,142.12,null,1120]
[{"$f":"B69&\"_\"&C69","v":"Commercial Prescriptive Rebate_C&I Lighting"},"Commercial Prescriptive Rebate","C&I Lighting","Ceramic Metal Halide Fixture (≥250W)",40,27168.455599999998,6.0347999999999988,117,null,1800]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Pulse Start Metal Halide Fixture (≤175W)",40,5332.1268,1.1844000000000001,69.180000000000007,null,1000]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Pulse Start Metal Halide Fixture (175-320W)",40,15996.380399999998,3.5531999999999995,132.12,null,1600]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Pulse Start Metal Halide Fixture (320-750W)",40,21836.328799999996,4.8503999999999987,108,null,2200]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Pulse Start Metal Halide Fixture (≥750W)",40,68048.094400000002,15.1152,10,null,2600]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Energy Star LED Lamp (≤5W)",120,12187.7184,2.7071999999999998,31.909999999999997,null,600]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Energy Star LED Lamp (5-10W)",160,24375.436799999996,5.4144000000000005,37.79,null,1360]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Energy Star LED Lamp (>10W)",80,19297.220799999999,4.2863999999999995,62.959999999999994,null,1000]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","High Performance T8 (1-2 Lamp)",120,7617.3239999999996,1.6919999999999999,15,null,1080]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","High Performance T8 (3-4 Lamp)",120,7617.3239999999996,1.6919999999999999,18,null,2160]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","LED Parking Garage/Canopy (<30W)",200,134191.85779999997,29.807399999999994,125,null,7000]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","LED Parking Garage/Canopy (30-75W)",80,66219.93664,14.70912,250,null,6000]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","LED Parking Garage/Canopy (≥75W)",200,310532.90839999996,68.977199999999982,375,null,20000]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Lighting Optimization - Remove Lamp from T8 System",120,23166.415134719999,5.1458457600000003,12,null,960]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Lighting Optimization - Remove 2 Lamps from T8 System",80,30888.553512959996,6.8611276800000001,24,null,1280]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","T8 (≤4 ft, 1-2 Lamp)",40,10410.342799999999,2.3124000000000002,43,null,200]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","T8 (≤4 ft, 3-4 Lamp)",200,79981.901999999987,17.765999999999998,55,null,1800]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","T8 (5-8 ft, 1-2 Lamp)",120,45703.943999999989,10.151999999999999,93,null,960]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","LED Linear Replacement Lamp (≤4ft)",3200,914078.88,203.03999999999996,9.5,null,51200]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","LED Linear Replacement Lamp (5-8ft)",280,97755.657999999996,21.713999999999999,9.5,null,6440]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Fluorescent Fixture Specular Reflector 4-ft",0,0,0,30,null,0]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Fluorescent Fixture Specular Reflector two 4-ft",0,0,0,30,null,0]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Fluorescent Fixture Specular Reflector 8-ft",0,0,0,50,null,0]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Fluorescent Fixture Specular Reflector two 8-ft",0,0,0,50,null,0]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Multi-CFL Fixture",0,0,0,0,null,0]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Indirect Fixture",0,0,0,0,null,0]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Ceiling Mount Occupancy",24,8707.0319999999992,0.27806327999999997,125,null,720]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Wall Mount Occupancy",16,5804.6880000000001,0.18537551999999999,55,null,192]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Fixture Mount Occupancy",16,5804.6880000000001,0.18537551999999999,55,null,192]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Fixture Mount Photo Sensor",0,0,0,65,null,0]
["Commercial Prescriptive Rebate_C&I Lighting","Commercial Prescriptive Rebate","C&I Lighting","Exit Sign",128,70550.93759999999,7.9411199999999988,25,null,768]
["_",null,null,"HVAC",24,117896.86155976237,12.654004936840424,{"$f":"SUMPRODUCT(E101:E104,H101:H104)/SUM(E101:E104)","v":1101.6666666666667},null,7400,5032]
["Commercial Prescriptive Rebate_C&I HVAC","Commercial Prescriptive Rebate","C&I HVAC","Split Package Heat Pump",4,7922.2072045601408,1.2039560439560457,370,null,1000]
["Commercial Prescriptive Rebate_C&I HVAC","Commercial Prescriptive Rebate","C&I HVAC","Single System Heat Pump",8,7253.8261738261617,2.4079120879120914,370,null,2000]
["Commercial Prescriptive Rebate_C&I HVAC","Commercial Prescriptive Rebate","C&I HVAC","Geothermal Heat Pump",4,88851.155907504552,8.3850658721398421,4100,null,2800]
["Commercial Prescriptive Rebate_C&I HVAC","Commercial Prescriptive Rebate","C&I HVAC","Heat Pump Water Heater",8,13869.672273871514,0.65707093283244433,700,null,1600]
["_",null,null,"Motors",10,3014.6756469336979,0.68515355612129503,{"$f":"SUMPRODUCT(E106:E109,H106:H109)/SUM(E106:E109)","v":115},null,500,340]
["Commercial Prescriptive Rebate_C&I Motors","Commercial Prescriptive Rebate","C&I Motors","ODC Motor",5,1768.6097128677729,0.40195675292449384,115,null,250]
["Commercial Prescriptive Rebate_C&I Motors","Commercial Prescriptive Rebate","C&I Motors","TEFC Motor",5,1246.0659340659251,0.28319680319680118,115,null,250]

{"sheet":"Budget","index":9,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[[5,12,5,13],[1,2,1,4],[1,7,1,8]]}
[]
[null,null,"FOR STATUS REPORT",null,null,null,"BHP DATA","Adj for BHP Changes",null,"Vision Customer Detail","Don Comments"]
[null,null,"Total Budget","Non-Incentives","Customer Incentives",null,"Total","Total Budget","Non-Incentives","Customer Incentives"]
["Residential Lighting","LED",{"$f":"H4","v":26916.28},{"$f":"C4-E4","v":15276.119999999999},11640.16,null,26916.28,{"$f":"G4","v":26916.28},{"$f":"H4-J4","v":15350.141599999999},{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A4,'Program App Details Report'!$O$3:$O$870,$B4),0)","v":11566.1384},"Incentives $11,640"]
["Residential Lighting","ENERGY STAR LED Fixture",1590,0,{"$f":"C5","v":1590},null,1590,{"$f":"G5","v":1590},-20,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A5,'Program App Details Report'!$O$3:$O$870,$B5),0)","v":1610},"Lower the incentive to match the BHP Data"]
["Residential Appliance Recycling","Refrigerator Recycle",12748.210000000001,8998.2100000000009,{"$f":"J6+J7","v":3750},null,12748.210000000001,{"$f":"G6","v":12748.210000000001},9198.2100000000009,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A6,'Program App Details Report'!$O$3:$O$870,$B6),0)","v":3550},null,null,"REMOVE FROM BHP INCENTIVES"]
["Residential Appliance Recycling","Freezer Recycle",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A7,'Program App Details Report'!$O$3:$O$870,$B7),0)","v":200}]
["Residential HVAC","Air Source Heat Pump",2856.75,375,2481.75,null,3906.75,{"$f":"G8-Budget!N8","v":2856.75},375,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A8,'Program App Details Report'!$O$3:$O$870,$B8),0)","v":2481.75},null,null,"ASHP SEER 15",1050]
["Residential HVAC","Air Source Heat Pump, Early Retirement",1475,0,{"$f":"C9","v":1475},null,1475,{"$f":"G9","v":1475},-225,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A9,'Program App Details Report'!$O$3:$O$870,$B9),0)","v":1700},"Use the $1,475 from the BHP Data",null,"Ductless HP",583.5]
["Residential HVAC","Air Source Heat Pump, Replace Furnace",6000,0,{"$f":"J10","v":6000},null,6000,{"$f":"G10","v":6000},0,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A10,'Program App Details Report'!$O$3:$O$870,$B10),0)","v":6000},null,null,"Geothermal ",600]
["Residential HVAC","Geothermal Heat Pump",{"$f":"H11","v":2600},{"$f":"C11-E11","v":0},{"$f":"J11","v":2600},null,3200,{"$f":"G11-N10","v":2600},{"$f":"H11-J11","v":0},{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A11,'Program App Details Report'!$O$3:$O$870,$B11),0)","v":2600},null,null,"C&I ASHP SEER 14",75]
["Residential HVAC","Geothermal Heat Pump, Early Retirement",{"$f":"H12","v":1500},{"$f":"C12-E12","v":0},1500,null,1500,{"$f":"G12","v":1500},{"$f":"H12-J12","v":0},{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A12,'Program App Details Report'!$O$3:$O$870,$B12),0)","v":1500}]
["Residential HVAC","Ductless Minisplit HP",{"$f":"H13","v":650},{"$f":"C13-E13","v":0},650,null,1233.5,{"$f":"G13-Budget!N9","v":650},{"$f":"H13-J13","v":0},{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A13,'Program App Details Report'!$O$3:$O$870,$B13),0)","v":650}]
["Residential HVAC","Heat Pump Water Heater",{"$f":"H14","v":1150},{"$f":"C14-E14","v":0},1150,null,1150,{"$f":"G14","v":1150},{"$f":"H14-J14","v":0},{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A14,'Program App Details Report'!$O$3:$O$870,$B14),0)","v":1150},null,null,null,{"$f":"N8+N9+N10","v":2233.5}]
["Residential HVAC","Electric Water Heater EF ≥ 0.95",{"$f":"H15","v":5060},{"$f":"C15-E15","v":155},{"$f":"J15+J16","v":4905},null,5060,{"$f":"G15","v":5060},{"$f":"H15-J15","v":685},{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A15,'Program App Details Report'!$O$3:$O$870,$B15),0)","v":4375}]
["Residential HVAC","Electric Water Heater EF 0.95",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A16,'Program App Details Report'!$O$3:$O$870,$B16),0)","v":530}]
["Whole House Efficiency","Home Energy Audit Program",8608.23,8608.23,null,null,8608.23,{"$f":"G17","v":8608.23},8608.23]
["Whole House Efficiency","O&M Eng Eff-Sol-Cert Home Aud",435.39000000000055,435.39000000000055,null,null,435.39000000000055,435.39000000000055,435.39000000000055,null,"Include in Whole Home Program"]
["Residential Audit","Online Home Energy Audit Program",6424.8399999999992,6424.8399999999992,null,null,6424.8399999999992,6424.8399999999992,6424.8399999999992]
["School-Based Energy Education","School Education Program",69731.040000000008,69731.040000000008,null,null,69731.040000000008,69731.040000000008,69731.040000000008]
["Weatherization","Weatherization Program",8160.7800000000007,8160.7800000000007,null,null,8160.7800000000007,8160.7800000000007,8160.7800000000007]
["Residential Lighting","EnergyStar Refrigerator",{"$f":"H22","v":1280},{"$f":"C22-E22","v":40},{"$f":"J22","v":1240},null,1280,{"$f":"G22","v":1280},{"$f":"H22-J22","v":40},1240]
["Residential Lighting","CFLs",null,null,null,null,null,0,-45,45,"Remove from the report"]
[null,"Total Residential",{"$f":"SUM(C4:C23)","v":157186.51999999999},{"$f":"SUM(D4:D23)","v":118204.61},{"$f":"SUM(E4:E23)","v":38981.910000000003},null,{"$f":"SUM(G4:G23)","v":159420.01999999999},{"$f":"SUM(H4:H23)","v":157186.51999999999},{"$f":"SUM(I4:I23)","v":118718.63160000001},{"$f":"SUM(J4:J23)","v":39197.888399999996}]
[]
["Commercial Custom Rebate","C&I Custom",{"$f":"H26","v":199610.90000000002},{"$f":"C26-E26","v":26999.960000000021},{"$f":"J26","v":172610.94},null,199610.90000000002,{"$f":"G26","v":199610.90000000002},{"$f":"H26-J26","v":26999.960000000021},{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A26,'Program App Details Report'!$O$3:$O$870,$B26),0)","v":172610.94}]
["Commercial Prescriptive Rebate","C&I Motors",{"$f":"H27","v":2335},{"$f":"C27-E27","v":1685},{"$f":"J27","v":650},null,2335,{"$f":"G27","v":2335},{"$f":"H27-J27","v":1685},{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A27,'Program App Details Report'!$O$3:$O$870,$B27),0)","v":650}]
["Commercial Prescriptive Rebate","C&I HVAC",{"$f":"H28","v":0},{"$f":"C28-E28","v":0},0,null,75,{"$f":"G28-Budget!N11","v":0},{"$f":"H28-J28","v":0},{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A28,'Program App Details Report'!$O$3:$O$870,$B28),0)","v":0}]
["Commercial Prescriptive Rebate","C&I Lighting",{"$f":"H29","v":292911.82},{"$f":"C29-E29","v":28016.035080000001},264895.78492000001,null,292911.82,{"$f":"G29","v":292911.82},{"$f":"H29-J29","v":28016.035080000001},{"$f":"IFERROR(SUMIFS('Program App Details Report'!$AB$3:$AB$870,'Program App Details Report'!$N$3:$N$870,$A29,'Program App Details Report'!$O$3:$O$870,$B29),0)","v":264895.78492000001}]
[null,"Total Non-Residential",{"$f":"SUM(C26:C29)","v":494857.72000000003},{"$f":"SUM(D26:D29)","v":56700.995080000022},{"$f":"SUM(E26:E29)","v":438156.72492000001},null,{"$f":"SUM(G26:G29)","v":494932.72000000003},{"$f":"SUM(H26:H29)","v":494857.72000000003},{"$f":"SUM(I26:I29)","v":56700.995080000022},{"$f":"SUM(J26:J29)","v":438156.72492000001}]
[]
["Cross Marketing and Training","Cross Marketing & Training",{"$f":"H32","v":107681.59000000003},{"$f":"C32-E32","v":107681.59000000003},null,null,107681.59000000003,{"$f":"G32","v":107681.59000000003},{"$f":"H32-J32","v":107681.59000000003}]
["General Administration","General Administration",{"$f":"H33","v":66144.050000000017},{"$f":"C33-E33","v":66144.050000000017},null,null,66144.050000000017,{"$f":"G33","v":66144.050000000017},{"$f":"H33-J33","v":66144.050000000017}]
[]
[null,null,{"$f":"C24+C30+C32+C33","v":825869.88000000012},{"$f":"D24+D30+D32+D33","v":348731.24508000002},{"$f":"E24+E30+E32+E33","v":477138.63491999998},null,{"$f":"G24+G30+G32+G33","v":828178.38000000012},{"$f":"H24+H30+H32+H33","v":825869.88000000012},{"$f":"I24+I30+I32+I33","v":349245.26668000012},{"$f":"J24+J30+J32+J33","v":477354.61332}]
[]
[]
[null,"Residential Lighting",{"$f":"C4+C22+C5","v":29786.28},{"$f":"D4+D22+D5","v":15316.119999999999},{"$f":"E4+E22+E5","v":14470.16}]
[null,"Residential Appliance Recycling",{"$f":"C6","v":12748.210000000001},{"$f":"D6","v":8998.2100000000009},{"$f":"E6","v":3750}]
[null,"Residential HVAC",{"$f":"C8+C9+C10+C14+C15+C11+C12+C13","v":21291.75},{"$f":"D8+D9+D10+D14+D15+D11+D12+D13","v":530},{"$f":"E8+E9+E10+E14+E15+E11+E12+E13","v":20761.75},null,{"$f":"G8+G9+G10+G14+G15+G11+G12+G13","v":23525.25},{"$f":"G40-C40","v":2233.5}]
[null,"Whole House Efficiency",{"$f":"C17+C18","v":9043.6200000000008},{"$f":"D17+D18","v":9043.6200000000008},{"$f":"E17+E18","v":0}]
[null,"Residential Audit",{"$f":"C19","v":6424.8399999999992},6424.8399999999992,0]
[null,"School-Based Energy Education",69731.040000000008,69731.040000000008,0]
[null,"Weatherization",8160.7800000000007,8160.7800000000007,0]
[null,"Commercial Prescriptive Rebate",{"$f":"C27+C28+C29","v":295246.82},{"$f":"D27+D28+D29","v":29701.035080000001},{"$f":"E27+E28+E29","v":265545.78492000001}]
[null,"Commercial Custom Rebate",{"$f":"C26","v":199610.90000000002},{"$f":"D26","v":26999.960000000021},{"$f":"E26","v":172610.94}]
[null,"Cross Marketing and Training",{"$f":"C32","v":107681.59000000003},107681.59000000003,0]
[null,"General Administration",66144.050000000017,66144.050000000017,0]
[]
[null,null,{"$f":"SUM(C38:C48)","v":825869.88000000012}]

{"sheet":"Program App Details Report","index":10,"n_rows":870,"n_cols":31,"rows_kept":870,"cut":false,"hidden":false,"merged":[]}
[null,"Program Application Detail Report (v.6)  [ 09/01/2015 ~ 08/31/2016 ]"]
["VisionDSM Program - Type","Project Number","RefID","Account Number","First Name","Last Name","Company","Address","City","State","Zip","Budget Line Path","Equipment Name","Program Name Adj","Equipment Name Adj","Capacity Gallons","Gallons HR","Annual Gallons Used","BTUH Input","Model","AFUE","EF","BTUH","Quantity","Total Number of Packs","Total Gross kW","Total Gross kWh","Incentive Amount","Program Qualification Date","Creation Date","Application Status"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531122654","BHHRPS1531122654","6308508473","LEWIS F","STEINMETZ","STEINMETZ, LEWIS F","1004 3RD AVE","EDGEMONT","SD","57735","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TBA165ASJRCH",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-12","2015-05-18T10:12:24.930","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531191062","BHHRPS1531191062","2986681187","WILLIAM","RUSH",null,"27629 TODD DR","HOT SPRINGS","SD","57747","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"RC118875",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-12","2015-06-10T13:10:08.427","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531308175","BHHRPS1531308175","4641823075","KRAIG D","BLOMME",null,"723 ALTA VISTA DR","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Refrigerator Recycling","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"R 224ADM",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-12","2015-07-17T11:38:42.707","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531327258","BHHRPS1531327258","5475129344","JOLEEN","SINGER",null,"5115 SKYVIEW DR","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"106-8600581",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-12","2015-07-27T11:12:26.793","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531412359","BHHRPS1531412359","5703416279","JANICE C","COLE",null,"4123 CARMEL PT","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"253.8292681",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-12","2015-08-17T18:19:51.203","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531422292","BHHRPS1531422292","2836671863","BILL R","HOWARD",null,"13121 LAVON CT","HOT SPRINGS","SD","57747","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"B4TD",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-12","2015-08-21T12:49:11.560","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531444938","BHHRPS1531444938","5654034645","RENEEANN","KEWLEY",null,"25352 OLD SAWMILL RD","CUSTER","SD","57730","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"363.9452484",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-12","2015-08-25T10:32:40.300","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531468362","BHHRPS1531468362","0256449611","LEO","ERCK",null,"1201 PINE KNOLL PL","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"DRS2662AC",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-12","2015-09-02T16:44:30.917","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531477819","BHHRPS1531477819","3575808406","KATHLEEN A","WHITTECAR",null,"2425 JANET ST","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"GSS25LGMFWW",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-12","2015-09-09T12:49:55.550","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531488695","BHHRPS1531488695","3078636490","DARRELL F","CASSIDY",null,"214 E NEBRASKA ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"RB15FA0AA",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-12","2015-09-14T17:57:49.143","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531490500","BHHRPS1531490500","6033752653","JAMES M","SHEA",null,"4302 FOOTHILL DR","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"RT121LLAS",null,null,null,1,0,0.14699999999999999,1289,50,"2015-09-15","2015-09-15T11:56:46.460","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531492398","BHHRPS1531492398","1579073105","RONALD N","BRIDGE",null,"1014 OMAHA ST","BELLE FOURCHE","SD","57717","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"CT19X3V",null,null,null,1,0,0.14699999999999999,1289,50,"2015-09-16","2015-09-16T10:50:40.393","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531492400","BHHRPS1531492400","4511598056","PATRICK A","DEERING",null,"1833 7TH AVE","BELLE FOURCHE","SD","57717","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"106.8609912",null,null,null,1,0,0.14699999999999999,1289,50,"2015-09-16","2015-09-16T10:54:04.210","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531497711","BHHRPS1531497711","5593809755","RONALD L","DURFEY",null,"2123 CRUZ DR","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Freezer Recycle","Residential Appliance Recycling","Freezer Recycle",null,null,null,null,"8",null,null,null,1,0,0.126,1105,50,"2015-09-18","2015-09-18T11:24:58.623","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531510559","BHHRPS1531510559","5669479099","SHEILA R","JOHNSON",null,"6935 TOWNSEND ST","SUMMERSET","SD","57718","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TX21VC",null,null,null,1,0,0.14699999999999999,1289,50,"2015-09-24","2015-09-24T13:40:01.950","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531524890","BHHRPS1531524890","0927428765","GARY W","LENGKEEK",null,"130 SAINT PATRICK ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TDU70RNC3",null,null,null,1,0,0.14699999999999999,1289,50,"2015-09-25","2015-09-25T15:31:00.540","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531584855","BHHRPS1531584855","3248937897","KATHLEEN","SIMPSON",null,"4037 PINEHURST DR","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"RC202TM",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-06","2015-10-06T11:59:21.177","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531584999","BHHRPS1531584999","0122934379","BECKY","EIMING",null,"10238 VENTURA LN","SUMMERSET","SD","57718","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"LFF41465DW6",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-06","2015-10-06T13:11:46.787","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531585116","BHHRPS1531585116","0186806786","DAVID L","SEVERSON",null,"12043 FOX TAIL LN","CUSTER","SD","57730","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"MTB189HARQ",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-06","2015-10-06T14:46:52.263","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531597569","BHHRPS1531597569","5818950994","GENTRY J","BERGER",null,"2802 IVY AVE","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Freezer Recycle","Residential Appliance Recycling","Freezer Recycle",null,null,null,null,"106.57282791",null,null,null,1,0,0.126,1105,50,"2016-02-01","2015-10-13T10:43:33.780","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531597569","BHHRPS1531597569","5818950994","GENTRY J","BERGER",null,"2802 IVY AVE","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"253.9163111",null,null,null,1,0,0.14699999999999999,1289,50,"2016-02-01","2015-10-13T10:43:33.780","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531606660","BHHRPS1531606660","2745733032","RUSSELL B","PERRIGO",null,"12197 GREENS VIEW CT","CUSTER","SD","57730","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"25358082693",null,null,null,1,0,0.14699999999999999,1289,50,"2015-10-16","2015-10-16T10:17:30.550","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531621518","BHHRPS1531621518","5317030148","RODNEY","COWLING",null,"6510 PRESTWICK RD","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"CTF21GW13",null,null,null,1,0,0.14699999999999999,1289,50,"2016-02-01","2015-10-22T11:52:02.247","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531622261","BHHRPS1531622261","4808079077","KRISTINA L","GARRETT",null,"550 BROOKSHIRE DR","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"CSX20BAXAWH",null,null,null,1,0,0.14699999999999999,1289,50,"2016-02-01","2015-10-22T18:54:04.407","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531702615","BHHRPS1531702615","6527069001","TAMMY M","WOERTH",null,"722 WOOD AVE","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TAX1SNSARWH",null,null,null,1,0,0.14699999999999999,1289,50,"2016-02-01","2015-11-18T12:32:27.563","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531714861","BHHRPS1531714861","1933810902","JOHN W","NEWLAND",null,"1015 COLUMBUS ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"MTB2155DRA",null,null,null,1,0,0.14699999999999999,1289,50,"2016-02-01","2015-11-24T14:06:29.727","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531714865","BHHRPS1531714865","0002680059","JEFF V","MOSER",null,"1986 GALAXY DR","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Freezer Recycle","Residential Appliance Recycling","Freezer Recycle",null,null,null,null,"HUF168PB",null,null,null,1,0,0.126,1105,50,"2016-02-01","2015-11-24T14:08:17.463","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531724447","BHHRPS1531724447","2976544247","ALECIA","FORTUNE",null,"508 E PHILADELPHIA ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"EET171PKNR2",null,null,null,1,0,0.14699999999999999,1289,50,"2016-02-01","2015-11-30T16:39:54.480","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531874280","BHHRPS1531874280","2471414582","BRANDON C","CANEVA",null,"1401 PINE VIEW DR","STURGIS","SD","57785","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"RE4-7914A",null,null,null,1,0,0.14699999999999999,1289,50,"2015-12-09","2015-12-09T16:30:49.550","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531874280","BHHRPS1531874280","2471414582","BRANDON C","CANEVA",null,"1401 PINE VIEW DR","STURGIS","SD","57785","Appliance Recycling :- Customer Incentives","Freezer Recycle","Residential Appliance Recycling","Freezer Recycle",null,null,null,null,"106.765934",null,null,null,1,0,0.126,1105,50,"2015-12-09","2015-12-09T16:30:49.550","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531883939","BHHRPS1531883939","6325677321","DAVID W","KLEIN",null,"371 1/2 EVANS LN","SPEARFISH","SD","57783","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"LRTD19A",null,null,null,1,0,0.14699999999999999,1289,50,"2015-12-14","2015-12-14T13:56:56.017","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531884203","BHHRPS1531884203","1130610983","STACEY J","NELSON",null,"1020 SAINT CLOUD ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"CTX14AYZAZNH",null,null,null,1,0,0.14699999999999999,1289,50,"2015-12-14","2015-12-14T17:42:23.970","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531900068","BHHRPS1531900068","3447369581","MATT P","IRWIN",null,"5204 CHATEAUX RIDGE CT","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"CA222UBW",null,null,null,1,0,0.14699999999999999,1289,50,"2015-12-21","2015-12-21T16:40:23.433","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531900070","BHHRPS1531900070","1556980549","CASEY C","PETERSON",null,"8588 DREAMSCAPE RD","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"ED25PWXXN01",null,null,null,1,0,0.14699999999999999,1289,50,"2015-12-21","2015-12-21T16:45:11","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531904059","BHHRPS1531904059","2714832379","FRED G","KOEHNKE",null,"1817 RED DALE DR","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TFI24RWD",null,null,null,1,0,0.14699999999999999,1289,50,"2015-12-23","2015-12-23T16:13:41.720","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531906699","BHHRPS1531906699","2717259696","ALAN L","ROGERS",null,"12552 COYOTE RD","HOT SPRINGS","SD","57747","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"106.7685864",null,null,null,1,0,0.14699999999999999,1289,50,"2015-12-28","2015-12-28T13:55:09.323","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531908610","BHHRPS1531908610","1019211917","MELVIN","GLOVER",null,"2513 JUDY AVE","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TR18CW",null,null,null,1,0,0.14699999999999999,1289,50,"2015-12-29","2015-12-29T17:31:20.800","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531936454","BHHRPS1531936454","5198059816","RITA M","SHEWMAKE",null,"2113 BLUE BELL LOOP","SPEARFISH","SD","57783","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TBX20DTC",null,null,null,1,0,0.14699999999999999,1289,50,"2016-01-07","2016-01-07T19:16:22.140","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531955714","BHHRPS1531955714","3227547509","VALERIE J","KING",null,"711 ODDE PL","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"ET18DKXTW05",null,null,null,1,0,0.14699999999999999,1289,50,"2016-01-18","2016-01-18T14:57:00.173","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531965778","BHHRPS1531965778","5839937365","WALTER JR","HOFMANN",null,"3506 ELM AVE","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"KSRT22DSAN0",null,null,null,1,0,0.14699999999999999,1289,50,"2016-01-25","2016-01-25T12:40:10.660","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1531968894","BHHRPS1531968894","0611936251","TIM C","EGGERS",null,"413 E WATERLOO ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"106.6684221",null,null,null,1,0,0.14699999999999999,1289,50,"2016-01-26","2016-01-26T15:51:45.597","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532007867","BHHRPS1532007867","0053951957","THEODORE W","PETERSON",null,"6359 CHANTEL CIR","BLACK HAWK","SD","57718","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"ARS2667AS",null,null,null,1,0,0.14699999999999999,1289,50,"2016-02-12","2016-02-12T16:57:17.650","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532025427","BHHRPS1532025427","8772696050","AMBER R","SUMNER",null,"2614 IVY AVE","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"BEEQ50",null,null,null,1,0,0.14699999999999999,1289,50,"2016-02-22","2016-02-22T14:26:02.570","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532050944","BHHRPS1532050944","5815143393","MAX A","COOK",null,"9582 PIERCE ST","BLACK HAWK","SD","57718","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TZ12SRN",null,null,null,1,0,0.14699999999999999,1289,50,"2016-03-01","2016-03-01T11:36:14.030","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532069190","BHHRPS1532069190","3446318582","JERRY W","HIRRSCHOFF",null,"715 E ELK ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"MCKV-1",null,null,null,1,0,0.14699999999999999,1289,50,"2016-03-03","2016-03-03T19:03:20.820","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532163406","BHHRPS1532163406","4563357319","LORI","BRENDE",null,"23120 PACTOLA DR","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"EE133TXWLO",null,null,null,1,0,0.14699999999999999,1289,50,"2016-03-24","2016-03-24T10:41:11.587","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532244349","BHHRPS1532244349","5876623739","PAULA R","SHULL",null,"205 E ANAMOSA ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"LRTB2021BS",null,null,null,1,0,0.14699999999999999,1289,50,"2016-03-31","2016-03-31T10:50:44.373","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532244641","BHHRPS1532244641","4459490337","EDWARD G","VOCK",null,"8500 KINGS RD","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"PLH539EE553",null,null,null,1,0,0.14699999999999999,1289,50,"2016-03-31","2016-03-31T14:15:45.923","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532317620","BHHRPS1532317620","0348864481","JOSEPH H","ODEGAARD",null,"6365 SUN RIDGE RD","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"FRS6R5ESB7",null,null,null,1,0,0.14699999999999999,1289,50,"2016-04-07","2016-04-07T10:45:29.337","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532319723","BHHRPS1532319723","2498863972","MATT P","LEWISON",null,"24952 DELICATE DR","CUSTER","SD","57730","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"ASM140B1C1",null,null,null,1,0,0.14699999999999999,1289,50,"2016-04-08","2016-04-08T10:52:33.607","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532320021","BHHRPS1532320021","0195639285","AMBER R","USERA",null,"311 48TH ST","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"FRT156ESB9",null,null,null,1,0,0.14699999999999999,1289,50,"2016-04-08","2016-04-08T13:04:01.177","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532323243","BHHRPS1532323243","5837088571","KENT L","ATWOOD",null,"2146 HAMPTON RD","HOT SPRINGS","SD","57747","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"2531152100",null,null,null,1,0,0.14699999999999999,1289,50,"2016-04-11","2016-04-11T12:27:51.340","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532336137","BHHRPS1532336137","0323967790","BRET E","MORTON",null,"12433 HAZELRODT CUTOFF","CUSTER","SD","57730","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"N/A",null,null,null,1,0,0.14699999999999999,1289,50,"2016-04-19","2016-04-19T12:44:45.993","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532336150","BHHRPS1532336150","0873126346","KATHERINE R","KILLOREN",null,"304 LARIAT DR","SPEARFISH","SD","57783","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,null,null,null,null,1,0,0.14699999999999999,1289,50,"2016-04-19","2016-04-19T12:51:00.700","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532342504","BHHRPS1532342504","5183155787","JASON R","HERMANSON",null,"6192 BLAKE RD","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"DDX15c3aw0",null,null,null,1,0,0.14699999999999999,1289,50,"2016-04-21","2016-04-21T12:13:21.903","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532342843","BHHRPS1532342843","5183155787","JASON R","HERMANSON",null,"6192 BLAKE RD","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"ET190KXDN01",null,null,null,1,0,0.14699999999999999,1289,50,"2016-04-21","2016-04-21T15:51:04.263","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532363130","BHHRPS1532363130","9528966407","KATIE L","LUSHBOUGH",null,"4731 BALDWIN ST","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TJ18KW",null,null,null,1,0,0.14699999999999999,1289,50,"2016-04-29","2016-04-29T18:38:16.647","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532396081","BHHRPS1532396081","9697694343","MOLLY J","BLAIR",null,"216 NATIONAL ST                                   APT 1","BELLE FOURCHE","SD","57717","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"GLRT217TDBC",null,null,null,1,0,0.14699999999999999,1289,50,"2016-08-22","2016-05-11T16:07:42.627","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532411952","BHHRPS1532411952","1606386000","CHAD A","BOYD",null,"1025 SITKA ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,null,null,null,null,1,0,0.14699999999999999,1289,50,"2016-07-11","2016-05-18T13:17:33.397","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532426995","BHHRPS1532426995","2820704881","ROD D","LYBECK",null,"7304 WONDERLAND CT","BLACK HAWK","SD","57718","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,null,null,null,null,1,0,0.14699999999999999,1289,50,"2016-05-26","2016-05-26T13:03:23.340","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532434978","BHHRPS1532434978","6074027662","STEVE E","BLAKE",null,"6158 LAREDO LN","BLACK HAWK","SD","57718","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"1988172285",null,null,null,1,0,0.14699999999999999,1289,50,"2016-06-02","2016-06-02T15:49:29.740","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532462507","BHHRPS1532462507","4104502147","STEVEN P","KELLER",null,"4709 W CHICAGO ST","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TA342CAW",null,null,null,1,0,0.14699999999999999,1289,50,"2016-06-16","2016-06-16T16:31:19.983","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532472497","BHHRPS1532472497","3792876828","HAROLD","RASMUSSEN",null,"21586 CLOVERLEAF PL","NEMO","SD","57759","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"153.9252741",null,null,null,1,0,0.14699999999999999,1289,50,"2016-06-21","2016-06-21T17:48:13.947","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532487594","BHHRPS1532487594","0614193680","BRENDAN","ROETZEL",null,"25101 LITTLE ITALY RD","CUSTER","SD","57730","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"CTA14CUB",null,null,null,1,0,0.14699999999999999,1289,50,"2016-06-28","2016-06-28T18:08:58.797","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532487594","BHHRPS1532487594","0614193680","BRENDAN","ROETZEL",null,"25101 LITTLE ITALY RD","CUSTER","SD","57730","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"TBX18PFC",null,null,null,1,0,0.14699999999999999,1289,50,"2016-06-28","2016-06-28T18:08:58.797","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532578238","BHHRPS1532578238","4153867022","LUANE P","AUSTAD",null,"12183 MUEHL TRL","CUSTER","SD","57730","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"106-8748581",null,null,null,1,0,0.14699999999999999,1289,50,"2016-07-28","2016-07-28T10:34:56.233","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532581118","BHHRPS1532581118","9863496735","WAYNE A","VERSAILLE",null,"422 E JACKSON ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"25352649300",null,null,null,1,0,0.14699999999999999,1289,50,"2016-08-22","2016-07-29T11:08:48.120","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532581322","BHHRPS1532581322","1351896818","WILLIAM","HAMBY",null,"1008 HOWARD ST                                    LOT 140","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"ETGW5KXK700",null,null,null,1,0,0.14699999999999999,1289,50,"2016-08-22","2016-07-29T12:30:54.367","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532581346","BHHRPS1532581346","0577409598","THANE R","ROSE",null,"324 E LIBERTY ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"MSD2454GRW",null,null,null,1,0,0.14699999999999999,1289,50,"2016-08-22","2016-07-29T12:43:27.447","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532587224","BHHRPS1532587224","7223193924","MICHAEL H","STERN",null,"128 E SAINT PATRICK ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"CTF17PAB",null,null,null,1,0,0.14699999999999999,1289,50,"2016-08-01","2016-08-01T11:54:00.640","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532590725","BHHRPS1532590725","2025655881","MIKE","BRANT",null,"1702 MOUNTAIN VIEW RD","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"MFC07M1BW4",null,null,null,1,0,0.14699999999999999,1289,50,"2016-08-02","2016-08-02T12:41:17.937","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532825152","BHHRPS1532825152","2184213928","Clarence","MOSHIER RENTALS LLC","MOSHIER RENTALS LLC","14 APPLE VALLEY LN","SPEARFISH","SD","57783","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"1068678780",null,null,null,1,0,0.14699999999999999,1289,50,"2016-08-08","2016-08-08T10:10:32.507","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532830565","BHHRPS1532830565","6577248995","MIKE R","STADEL",null,"3626 LOCUST ST","RAPID CITY","SD","57701","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"ET20PKXAN00",null,null,null,1,0,0.14699999999999999,1289,50,"2016-08-10","2016-08-10T11:24:32.070","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532840099","BHHRPS1532840099","4999621637","JOEL","WILLIAMS",null,"3407 IDLEWILD CT","RAPID CITY","SD","57702","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"RB193AM",null,null,null,1,0,0.14699999999999999,1289,50,"2016-08-15","2016-08-15T15:49:50.160","Application Completed"]
["Residential/Non-Residential - BHPSD - Appliance Recycling","BHHRPS1532848459","BHHRPS1532848459","6204711030","JASON C","RATH",null,"1440 DAVENPORT ST","STURGIS","SD","57785","Appliance Recycling :- Customer Incentives","Refrigerator Recycle","Residential Appliance Recycling","Refrigerator Recycle",null,null,null,null,"72CPR",null,null,null,1,0,0.14699999999999999,1289,50,"2016-08-22","2016-08-18T12:00:21.283","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531047311","BHSCCR1531047311",581691868,"WIRES R US","WRU INC","WRU INC","18225 STURGIS RD","PIEDMONT","SD","57769","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,7.5,20944,2800,"2015-10-05","2015-04-23T15:14:09.050","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531456781","BHSCCR1531456781",3882061954,"RANGE RD","STATE OF SD NATL GRD","STATE OF SD NATL GRD","4000 RANGE RD","RAPID CITY","SD","57702","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,4.3099999999999996,13453,1680,"2015-11-11","2015-08-27T18:05:32.383","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531504904","BHSCCR1531504904",1017013395,"MIKE","ELLIOTT","A B WELDING SUPPLY","914 E CHICAGO ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,3.9,10140,1424,"2015-11-12","2015-09-22T13:54:04.800","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531609865","BHSCCR1531609865",3724777681,"VERSATILE CARPETS","VERSATILE CARPETS","VERHULST ENTERPRISES","731 N MAIN ST","SPEARFISH","SD","57783","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,11,0,1.54,3974.74,825,"2015-10-19","2015-10-19T11:16:37.843","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531629257","BHSCCR1531629257",4657955164,"ST ANTHONY CATH CH","ST ANTHONY CATH CH","ST ANTHONY CATH CH","538 UNIVERSITY AVE","HOT SPRINGS","SD","57747","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,7.2,18005,3328,"2015-10-27","2015-10-27T14:59:20.887","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531681932","BHSCCR1531681932",4527569383,"JUDY","PORTERFIELD","ROBB INC","1833 5TH AVE","BELLE FOURCHE","SD","57717","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,10.98,34242,3400,"2015-11-10","2015-11-10T18:06:08.007","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531702959","BHSCCR1531702959",2584738731,"WAREHOUSE","PERDUES INC","PERDUES INC","2415 1/2 CREEK DR","RAPID CITY","SD","57703","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,41.77,247595,33000,"2015-11-18","2015-11-18T16:44:37.310","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531881201","BHSCCR1531881201",8891415983,"RUSHMORE OB-GYN","RUSHMORE OB-GYN","RUSHMORE OB-GYN","3006 TOWER RD","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,17.95,25210,4800,"2015-12-11","2015-12-11T15:39:33.660","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531896042","BHSCCR1531896042",3927240454,"BH HABITAT RESTORE","BH HABITAT RESTORE","BH HABITAT RESTORE","610 E OMAHA ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,2.1,6264,1335,"2016-03-04","2015-12-18T13:09:31.297","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531931823","BHSCCR1531931823",4077985871,"CARSON DRUG","CARSON DRUG","CARSON DRUG","521 MOUNT RUSHMORE RD","CUSTER","SD","57730","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,0.09,269,60,"2016-01-05","2016-01-05T15:41:18.157","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531935536","BHSCCR1531935536",7457148635,"GUNAR","DZINTARS","CITY OF RC","434 N MOUNT RUSHMORE RD                            DEPT 914","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,0,13000,2250,"2016-01-07","2016-01-07T11:33:05.070","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531958851","BHSCCR1531958851",2478599460,null,"WHEELER LUM OPER","WHEELER LUM OPER","1835 WHITEWOOD RD","WHITEWOOD","SD","57793","C&I Custom Rebate :- Customer Incentives","Other Industrial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,4,0,0.92,2108,368,"2016-05-24","2016-01-19T16:32:45.430","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531972105","BHSCCR1531972105",4660265265,"RETREAT PLANT","DALES TIRE","DALES TIRE","2607 BRIDGE VIEW DR","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,11.6,48256,6000,"2016-02-02","2016-01-27T15:52:49.623","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531995683","BHSCCR1531995683",2219228217,"STECS","PARKSIDE SQUARE OFF","PARKSIDE SQUARE OFF","36 E CHICAGO ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,9.6,22304,4800,"2016-02-04","2016-02-04T14:02:49.603","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1531995962","BHSCCR1531995962",3482230495,"Kohls Department Store","Kohls Department Store","Kohls Department Store","737 E Disk Dr.","Rapid City","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,50.08,323051,25000,"2016-04-29","2016-02-04T17:17:58.007","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532014831","BHSCCR1532014831",2345769516,"UNITED METHODIST CHR","UNITED METHODIST CHR","UNITED METHODIST CHR","1755 BALLPARK RD","STURGIS","SD","57785","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,0,1117,184,"2016-02-16","2016-02-16T17:05:55.773","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532014891","BHSCCR1532014891",2378816977,"DEADWOOD BIO FUELS","DEADWOOD BIO FUELS","DEADWOOD BIO FUELS","5406 OLD FOLSOM RD","RAPID CITY","SD","57703","C&I Custom Rebate :- Customer Incentives","Other Industrial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,0.6,1872,318,"2016-02-16","2016-02-16T19:19:33.470","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532077475","BHSCCR1532077475",2554632690,"HAMPTON INN","CHRISBRO LLC","CHRISBRO LLC","1720 RAPP ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,10,0,3.5,30923,1250,"2016-03-08","2016-03-08T10:57:43.870","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532230751","BHSCCR1532230751",909872337,null,null,"PENN CO BLDGS GRNDS","130 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Custom heating and cooling","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,31.02,109863,15284,"2016-04-19","2016-03-24T17:56:18.730","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532230751","BHSCCR1532230751",909872337,null,null,"PENN CO BLDGS GRNDS","130 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,12,31500,0,"2016-04-19","2016-03-24T17:56:18.730","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532230877","BHSCCR1532230877",4439186614,"JOHN","DEHNE","PENN CO BLDGS GRNDS","625 1ST ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Custom heating and cooling","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,6.68,23647,4959.34,"2016-04-19","2016-03-24T18:23:51.070","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532230877","BHSCCR1532230877",4439186614,"JOHN","DEHNE","PENN CO BLDGS GRNDS","625 1ST ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,9.6999999999999993,6600,1938.15,"2016-04-19","2016-03-24T18:23:51.070","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532237867","BHSCCR1532237867",2485045808,"WATERTREE WATER COND","WATERTREE WATER COND","WATERTREE WATER COND","2463 W MAIN ST","RAPID CITY","SD","57702","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,7.08,18408,2560,"2016-03-29","2016-03-29T18:53:47.490","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532237873","BHSCCR1532237873",3412345051,"WATERTREE WATER COND","WATERTREE WATER COND","WATERTREE WATER COND","2447 W MAIN ST","RAPID CITY","SD","57702","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,1.77,4602,640,"2016-03-29","2016-03-29T19:01:13.017","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532241705","BHSCCR1532241705",723287043,"FAIR DEAL PAWN","FAIR DEAL PAWN","FAIR DEAL PAWN","315 EAST BLVD N","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,2.6,11175,1800,"2016-03-30","2016-03-30T11:40:03.007","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532313720","BHSCCR1532313720",5321428528,"NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","417 PINE ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,15,0,4.6500000000000004,19980,3000,"2016-04-05","2016-04-05T11:35:26.143","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532318535","BHSCCR1532318535",3246071649,"CHRIST CHURCH","CHRIST CHURCH","CHRIST CHURCH","3402 COTTONWOOD ST","RAPID CITY","SD","57702","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,0.7,149,50,"2016-04-07","2016-04-07T16:01:31.273","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532319648","BHSCCR1532319648",4218188000,"BIG BROTHERS BIG SISTERS","BIG BROTHERS BIG SISTERS","BIG BROTHERS","425 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,1.72,4459,700,"2016-04-08","2016-04-08T10:16:45.480","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532319648","BHSCCR1532319648",4218188000,"BIG BROTHERS BIG SISTERS","BIG BROTHERS BIG SISTERS","BIG BROTHERS","425 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,0.84,2171,350,"2016-04-08","2016-04-08T10:16:45.480","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532323042","BHSCCR1532323042",4660265265,"RETREAT PLANT","DALES TIRE","DALES TIRE","2607 BRIDGE VIEW DR","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Industrial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,16,0,3.52,14512,2400,"2016-04-11","2016-04-11T10:42:49.323","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532358311","BHSCCR1532358311",743196769,"GOOD TYME PHOTO","GOOD TYME PHOTO","GOOD TYME PHOTO","804 HIGHWAY 16A                                   STE 11","KEYSTONE","SD","57751","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,1.57,1568,380,"2016-04-27","2016-04-27T15:25:57.657","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532393565","BHSCCR1532393565",3442534937,null,"TLC PET HOSPITAL","TLC PET HOSPITAL","811 DISK DR                                       STE 8","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,41,0,2.0499999999999998,5658,1230,"2016-05-10","2016-05-10T15:35:28.800","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532395519","BHSCCR1532395519",228550671,"CITY OF STURGIS","CITY OF STURGIS","CITY OF STURGIS","1023 MAIN ST","STURGIS","SD","57785","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,11.96,24877,1599,"2016-05-11","2016-05-11T14:25:59.397","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532397754","BHSCCR1532397754",4813405269,"STURGIS COMMUNITY","CENTER","CITY OF STURGIS","1401 LAZELLE ST","STURGIS","SD","57785","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,34.200000000000003,163540,10492,"2016-05-12","2016-05-12T11:18:09.180","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532417043","BHSCCR1532417043",6296424447,"BED BATH & BEYOND","BED BATH & BEYOND","BED BATH & BEYOND","1365 EGLIN ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,5,60000,2000,"2016-05-20","2016-05-20T13:19:05.557","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532426810","BHSCCR1532426810",3749644937,"WARNE CHEMICAL EQUIP","WARNE CHEMICAL EQUIP","WARNE CHEMICAL EQUIP","2680 COMMERCE RD","RAPID CITY","SD","57702","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,2.95,8851,1024,"2016-05-26","2016-05-26T10:18:58.990","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532427649","BHSCCR1532427649",5472403137,"STADIUM SPORTS GRILL","STADIUM SPORTS GRILL","STADIUM SPORTS GRILL","744 N MAIN ST","SPEARFISH","SD","57783","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,0.73,1330,300,"2016-05-26","2016-05-26T18:07:58.143","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532429493","BHSCCR1532429493",3958870930,"TRIMAC TRANSPORTATIO","TRIMAC TRANSPORTATIO","TRIMAC TRANSPORTATIO","3600 UNIVERSAL DR","RAPID CITY","SD","57702","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,4.7,36809,4865,"2016-06-01","2016-05-27T15:59:08.870","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532487207","BHSCCR1532487207",2702328141,"SAMCO STORAGE","SAMCO STORAGE","SAMCO STORAGE","2843 SAMCO RD                                     STE M SIGN","RAPID CITY","SD","57702","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,22,0,0,792,132,"2016-06-28","2016-06-28T14:35:18.677","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532503461","BHSCCR1532503461",448629003,"RIDDLES GROUP INC","RIDDLES GROUP INC","RIDDLES GROUP INC","1830 LOMBARDY DR","RAPID CITY","SD","57703","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,8,0,2.16,5576,960,"2016-07-05","2016-07-05T16:01:39.843","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532518877","BHSCCR1532518877",1345970342,"DONS TAX SERVICE INC","DONS TAX SERVICE INC","DONS TAX SERVICE INC","3535 STURGIS RD","RAPID CITY","SD","57702","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,0.84,1966,345.5,"2016-07-12","2016-07-12T17:51:48.297","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532523192","BHSCCR1532523192",9959741619,"SM RUSHMORE MALL LLC","SM RUSHMORE MALL LLC","SM RUSHMORE MALL LLC","2200 N MAPLE AVE                                   SOUTH","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,9,0,0.54,1962,360,"2016-07-13","2016-07-13T10:44:25.440","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532561738","BHSCCR1532561738",5068175006,"AAMCO TRANSMISSIONS","AAMCO TRANSMISSIONS","AAMCO TRANSMISSIONS","645 CENTURY RD","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,6,0,0,3060,360,"2016-07-21","2016-07-21T18:35:48.703","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532561738","BHSCCR1532561738",5068175006,"AAMCO TRANSMISSIONS","AAMCO TRANSMISSIONS","AAMCO TRANSMISSIONS","645 CENTURY RD","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,10,0,2.2000000000000002,6230,1070,"2016-07-21","2016-07-21T18:35:48.703","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532593673","BHSCCR1532593673",1333223652,null,"CUSTER CORRAL","CUSTER CORRAL","140 MOUNT RUSHMORE RD","CUSTER","SD","57730","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,23,0,0.69,2369,460,"2016-08-03","2016-08-03T12:25:43.513","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532831462","BHSCCR1532831462",8003944361,"QUALITY CLEANERS PLUS","QUALITY CLEANERS PLUS","QUALITY CLEANERS PLUS","1605 UNIVERSITY AVE","HOT SPRINGS","SD","57747","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,0,967,100,"2016-08-10","2016-08-10T16:22:29.867","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532846374","BHSCCR1532846374",2816472334,"REGENCY RC VENTURES","REGENCY RC VENTURES","REGENCY RC VENTURES","2111 N LACROSSE ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,1.2889999999999999,11292,1784.95,"2016-08-17","2016-08-17T19:01:36.073","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532848500","BHSCCR1532848500",5564526986,"ALL STAR CONST","ALL STAR CONST","ALL STAR CONST","1080 KENNEL DR                                    STE B","RAPID CITY","SD","57703","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,2,4682,822.5,"2016-08-18","2016-08-18T12:28:40.643","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532848581","BHSCCR1532848581",4583840293,"MUELLENBERG ELECTRIC","MUELLENBERG ELECTRIC","MUELLENBERG ELECTRIC","1080 KENNEL DR","RAPID CITY","SD","57703","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,1.7,3936,684.5,"2016-08-18","2016-08-18T13:16:15.160","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532849876","BHSCCR1532849876",2853481500,null,null,"DOUGLAS SCHOOL","561 BRIGGS ST                                      HEAT","BOX ELDER","SD","57719","C&I Custom Rebate :- Customer Incentives","Custom heating and cooling","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,31.1,75712,15000,"2016-08-18","2016-08-18T17:36:45.493","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532861899","BHSCCR1532861899",303749475,"OLD NORTH LLC","OLD NORTH LLC","OLD NORTH LLC","919 MAIN ST","RAPID CITY","SD","57701","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,6.6,41527,688,"2016-08-25","2016-08-25T11:07:14.777","Application Completed"]
["Non-Residential - BHPSD - C/I Custom","BHSCCR1532862394","BHSCCR1532862394",7599046677,"LANCE ROM COMPANIES-LRCO","LANCE ROM COMPANIES-LRCO","LANCE ROM COMPANIES-LRCO","1621 SHERIDAN LAKE RD                             STE 1ST FLOOR","RAPID CITY","SD","57702","C&I Custom Rebate :- Customer Incentives","Other Commercial","Commercial Custom Rebate","C&I Custom",null,null,null,null,null,null,null,null,1,0,4.95,7775,1450,"2016-08-25","2016-08-25T17:23:54.063","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531626963","BHHPPS1531626963","5287755713","DIVINE SHEP LUTH CH","DIVINE SHEP LUTH CH","DIVINE SHEP LUTH CH","7308 WEDGEWOOD DR","BLACK HAWK","SD","57718","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,50,0,1.91862,8990.25,625,"2015-10-26","2015-10-26T14:52:32.953","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531681919","BHHPPS1531681919","3284700192",null,"THE GRAND GATEWAY","THE GRAND GATEWAY","1721 N LACROSSE ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,12,0,0.14938599999999999,2485.38,150,"2015-11-10","2015-11-10T17:33:56.480","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531712442","BHHPPS1531712442","2462370202","HARVEY","KRAUTSCHUN","TUG LLC","330 W ILLINOIS ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,5,0,0.176814,786.20500000000004,62.5,"2016-04-28","2015-11-23T16:22:19.420","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531891295","BHHPPS1531891295","4390372451","SIMPSON PRINTERS","SIMPSON PRINTERS","SIMPSON PRINTERS","2410 S PLAZA DR","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,7,0,0.24754000000000001,1100.6869999999999,87.5,"2015-12-16","2015-12-16T11:27:06.523","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531917290","BHHPPS1531917290","4224421070","HILL CITY HARDWARE","HILL CITY HARDWARE","HILL CITY HARDWARE","551 E MAIN ST","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,5,0,0.23655000000000001,691.48500000000001,62.5,"2016-01-04","2016-01-04T10:21:09.217","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531929474","BHHPPS1531929474","5294318095","FURNITURE ROW","FURNITURE ROW","FURNITURE ROW","924 EGLIN ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,462,0,21.857220000000002,63893.214,5775,"2016-01-04","2016-01-04T18:37:58.600","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531955590","BHHPPS1531955590","0935818156","FRENCH CREEK SUPPLY","FRENCH CREEK SUPPLY","FRENCH CREEK SUPPLY","25154 LITTLE TETON RD","CUSTER","SD","57730","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,0.18923999999999999,553.18799999999999,50,"2016-02-05","2016-01-18T12:41:45.787","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531968818","BHHPPS1531968818","4219682279","VANWAY TROPHY","VANWAY TROPHY","VANWAY TROPHY","3120 W MAIN ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,38,0,1.7977799999999999,5255.2860000000001,475,"2016-01-26","2016-01-26T15:00:26.267","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531997569","BHHPPS1531997569","2552633303","HEISLER HARDWARE","HEISLER HARDWARE","HEISLER HARDWARE","535 N MAIN ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,0.18923999999999999,553.18799999999999,50,"2016-02-05","2016-02-05T11:00:17.610","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531998071","BHHPPS1531998071","6372118604","HORSE BARN","CENTRAL STATES FAIR","CENTRAL STATES FAIR","800 SAN FRANCISCO ST                               HORSE BARN 3","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,140,0,5.3721360000000002,25172.7,1750,"2016-02-05","2016-02-05T15:31:22.677","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532014861","BHHPPS1532014861","2936755038","BARGAIN BARN TIRE","BARGAIN BARN TIRE","BARGAIN BARN TIRE","1610 CAMBELL ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,19,0,0.72907599999999995,3416.2950000000001,237.5,"2016-02-16","2016-02-16T17:47:26.827","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532156835","BHHPPS1532156835","4218188000","BIG BROTHERS","BIG BROTHERS","BIG BROTHERS","425 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,45,0,1.591326,7075.8450000000003,562.5,"2016-04-08","2016-03-21T13:59:18.683","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532273365","BHHPPS1532273365","0531161263","GOLD NUGGET T P","GOLD NUGGET T P","GOLD NUGGET T P","675 MAIN ST","DEADWOOD","SD","57732","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,9,0,0.34535199999999999,1618.2449999999999,112.5,"2016-04-04","2016-04-04T11:21:29.513","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532313588","BHHPPS1532313588","5321428528","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","417 PINE ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,10,0,0.38372400000000001,1798.05,125,"2016-04-05","2016-04-05T10:29:47.430","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532358068","BHHPPS1532358068","4158017783","CUSTER LUTHERN FELLOWSHIP","CUSTER LUTHERAN FELLOWSHP","CUSTER LUTHERAN FELLOWSHP","12622 US HIGHWAY 16A","CUSTER","SD","57730","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,6,0,0.23023399999999999,1078.83,28.5,"2016-04-27","2016-04-27T12:33:46.250","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532397723","BHHPPS1532397723","4813405269","STURGIS COMMUNITY CENTER","CITY OF STURGIS","CITY OF STURGIS","1401 LAZELLE ST","STURGIS","SD","57785","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,74,0,2.8395579999999998,13305.57,925,"2016-05-12","2016-05-12T11:09:26.070","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532398467","BHHPPS1532398467","0228550671","OLD AUDITORIUM","CITY OF STURGIS","CITY OF STURGIS","1023 MAIN ST","STURGIS","SD","57785","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,7.6744999999999994E-2,359.61,25,"2016-05-12","2016-05-12T19:04:19.777","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532408320","BHHPPS1532408320","3172711558","J C PENNEY CO INC","J C PENNEY CO INC","J C PENNEY CO INC","2200 N MAPLE AVE                                   PENNEYS","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,37,0,1.75047,5116.9889999999996,462.5,"2016-05-16","2016-05-16T16:26:58.777","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532420093","BHHPPS1532420093","5608325355","TDG COMMUNICATIONS","TDG COMMUNICATIONS","TDG COMMUNICATIONS","93 SHERMAN ST","DEADWOOD","SD","57732","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,7.0725999999999997E-2,314.48200000000003,25,"2016-05-23","2016-05-23T16:55:11.447","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532422307","BHHPPS1532422307","5802775280","KETEL THORSTENSON","KETEL THORSTENSON","KETEL THORSTENSON","829 QUINCY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,15,0,0.53044199999999997,2358.6149999999998,187.5,"2016-05-24","2016-05-24T18:15:34.803","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532493522","BHHPPS1532493522","3408446812","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","305 PINE AVE","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,7,0,0.26860699999999998,1258.635,49.98,"2016-06-30","2016-06-30T17:00:04.327","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532493522","BHHPPS1532493522","3408446812","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","305 PINE AVE","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,8,0,0.306979,1438.44,19.98,"2016-06-30","2016-06-30T17:00:04.327","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532510701","BHHPPS1532510701","3638613747","CARPETMART","CARPETMART","CARPETMART","2222 MOUNT RUSHMORE RD","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,291,0,13.76721,40244.427000000003,2678.6608200000001,"2016-07-08","2016-07-08T10:51:18.187","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532511403","BHHPPS1532511403","1826111260","FISCHER CARPET DECOR","FISCHER CARPET DECOR","FISCHER CARPET DECOR","1720 W MAIN ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,46,0,2.1762600000000001,6361.6620000000003,423.43,"2016-07-08","2016-07-08T18:01:16.580","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532511417","BHHPPS1532511417","2024808484","FISCHER FURNITURE","FISCHER FURNITURE","FISCHER FURNITURE","1700 W MAIN ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,962,0,45.512219999999999,133041.71400000001,8855.2099999999991,"2016-07-08","2016-07-08T18:12:40.360","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532511422","BHHPPS1532511422","1814811772","FISCHER FURNITURE","FISCHER FURNITURE","FISCHER FURNITURE","1830 W MAIN ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,594,0,28.102139999999999,82148.418000000005,5467.77,"2016-07-08","2016-07-08T18:20:30.430","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532511422","BHHPPS1532511422","1814811772","FISCHER FURNITURE","FISCHER FURNITURE","FISCHER FURNITURE","1830 W MAIN ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,148,0,7.0018799999999999,20467.955999999998,1189.18,"2016-07-08","2016-07-08T18:20:30.430","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532518883","BHHPPS1532518883","1345970342","DONS TAX SERVICE INC","DONS TAX SERVICE INC","DONS TAX SERVICE INC","3535 STURGIS RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,0.14145099999999999,628.96400000000006,50,"2016-07-12","2016-07-12T18:02:26.763","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532573184","BHHPPS1532573184","3172711558","J C PENNEY CO INC","J C PENNEY CO INC","J C PENNEY CO INC","2200 N MAPLE AVE                                   PENNEYS","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,26,0,1.2300599999999999,3595.7220000000002,325,"2016-07-26","2016-07-26T17:56:13.233","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532831437","BHHPPS1532831437","8003944361","QUALITY CLEANERS PLUS","QUALITY CLEANERS PLUS","QUALITY CLEANERS PLUS","1605 UNIVERSITY AVE","HOT SPRINGS","SD","57747","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,0.15348999999999999,719.22,31.52,"2016-08-10","2016-08-10T16:02:11.493","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532831437","BHHPPS1532831437","8003944361","QUALITY CLEANERS PLUS","QUALITY CLEANERS PLUS","QUALITY CLEANERS PLUS","1605 UNIVERSITY AVE","HOT SPRINGS","SD","57747","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,7.6744999999999994E-2,359.61,8.8000000000000007,"2016-08-10","2016-08-10T16:02:11.493","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532845809","BHHPPS1532845809","6130001269",null,"WEST PARK PLAZA","WEST PARK PLAZA","2435 W CHICAGO ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,14,0,0.49507899999999999,2201.3739999999998,175,"2016-08-17","2016-08-17T13:30:50.460","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532860432","BHHPPS1532860432","1708981457","BH HOMEBUILDERS","BH HOMEBUILDERS","BH HOMEBUILDERS","110 32ND ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 10W or greater","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,3,0,0.106088,471.72300000000001,37.5,"2016-08-24","2016-08-24T18:23:16.147","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531510775","BHHPPS1531510775","9668910454","PRAIRIE HARVEST MERCANTIL","PRAIRIE HARVEST MERCANTIL","PRAIRIE HARVEST MERCANTIL","649 MAIN ST","DEADWOOD","SD","57732","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,110,0,2.1911999999999998,6405.3,550,"2015-09-24","2015-09-24T18:50:43.100","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532339300","BHHPPS1532339300","4497628196","BES LIGHTING CNTR","BES LIGHTING CNTR","BES LIGHTING CNTR","333 OMAHA ST                                      STE 3","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,6,0,0.11952,349.38,17.579999999999998,"2016-04-20","2016-04-20T11:06:54.947","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531407769","BHHPPS1531407769","3010731845","ADVANCED AUTO REPAIR","ADVANCED AUTO REPAIR","ADVANCED AUTO REPAIR","202 N CHERRY AVE","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,9.6940999999999999E-2,454.24400000000003,34,"2016-01-19","2015-08-14T16:12:47.890","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531510775","BHHPPS1531510775","9668910454","PRAIRIE HARVEST MERCANTIL","PRAIRIE HARVEST MERCANTIL","PRAIRIE HARVEST MERCANTIL","649 MAIN ST","DEADWOOD","SD","57732","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,79,0,2.3605200000000002,6900.3339999999998,671.5,"2015-09-24","2015-09-24T18:50:43.100","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531712442","BHHPPS1531712442","2462370202","HARVEY","KRAUTSCHUN","TUG LLC","330 W ILLINOIS ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,4.4669E-2,198.62,17,"2016-04-28","2015-11-23T16:22:19.420","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531891295","BHHPPS1531891295","4390372451","SIMPSON PRINTERS","SIMPSON PRINTERS","SIMPSON PRINTERS","2410 S PLAZA DR","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,30,0,0.67003199999999996,2979.3,255,"2015-12-16","2015-12-16T11:27:06.523","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531968818","BHHPPS1531968818","4219682279","VANWAY TROPHY","VANWAY TROPHY","VANWAY TROPHY","3120 W MAIN ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,2.988E-2,87.346000000000004,8.5,"2016-01-26","2016-01-26T15:00:26.267","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531997569","BHHPPS1531997569","2552633303","HEISLER HARDWARE","HEISLER HARDWARE","HEISLER HARDWARE","535 N MAIN ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,5.9760000000000001E-2,174.69200000000001,17,"2016-02-05","2016-02-05T11:00:17.610","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532001943","BHHPPS1532001943","3499378386","DAHL CENTER","CITY OF RC","CITY OF RC","713 7TH ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,10,0,0.24235200000000001,1135.6099999999999,85,"2016-02-09","2016-02-09T15:58:40.240","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532016864","BHHPPS1532016864","4418018158","IRON HORSE INN","IRON HORSE INN","IRON HORSE INN","600 WHITEWOOD SERVICE RD","WHITEWOOD","SD","57793","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,347,0,2.728253,45391.07,2949.5,"2016-02-17","2016-02-17T10:55:00.923","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532156835","BHHPPS1532156835","4218188000","BIG BROTHERS","BIG BROTHERS","BIG BROTHERS","425 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,18,0,0.40201900000000002,1787.58,153,"2016-04-08","2016-03-21T13:59:18.683","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532235058","BHHPPS1532235058","0349298113","BH PLAYHOUSE","BH PLAYHOUSE","BH PLAYHOUSE","24834 S PLAYHOUSE RD                               THEATER","CUSTER","SD","57730","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,408,0,9.8879619999999999,46332.887999999999,967.72703999999999,"2016-04-14","2016-03-28T14:32:31.130","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532273365","BHHPPS1532273365","0531161263","GOLD NUGGET T P","GOLD NUGGET T P","GOLD NUGGET T P","675 MAIN ST","DEADWOOD","SD","57732","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,39,0,0.94517300000000004,4428.8789999999999,331.5,"2016-04-04","2016-04-04T11:21:29.513","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532339300","BHHPPS1532339300","4497628196","BES LIGHTING CNTR","BES LIGHTING CNTR","BES LIGHTING CNTR","333 OMAHA ST                                      STE 3","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,120,0,3.5855999999999999,10481.52,1020,"2016-04-20","2016-04-20T11:06:54.947","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532358068","BHHPPS1532358068","4158017783","CUSTER LUTHERN FELLOWSHIP","CUSTER LUTHERAN FELLOWSHP","CUSTER LUTHERAN FELLOWSHP","12622 US HIGHWAY 16A","CUSTER","SD","57730","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,6,0,0.14541100000000001,681.36599999999999,25.44,"2016-04-27","2016-04-27T12:33:46.250","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532358068","BHHPPS1532358068","4158017783","CUSTER LUTHERN FELLOWSHIP","CUSTER LUTHERAN FELLOWSHP","CUSTER LUTHERAN FELLOWSHP","12622 US HIGHWAY 16A","CUSTER","SD","57730","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,12,0,0.29082200000000002,1362.732,71.28,"2016-04-27","2016-04-27T12:33:46.250","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532397723","BHHPPS1532397723","4813405269","STURGIS COMMUNITY CENTER","CITY OF STURGIS","CITY OF STURGIS","1401 LAZELLE ST","STURGIS","SD","57785","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,120,0,2.9082240000000001,13627.32,1020,"2016-05-12","2016-05-12T11:09:26.070","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532398357","BHHPPS1532398357","9429849223","SHEAR GRACE SALON & SPA","SHEAR GRACE SALON & SPA","SHEAR GRACE SALON & SPA","420 E SAINT PATRICK ST                            STE 105","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,4.8469999999999999E-2,227.12200000000001,8.48,"2016-05-12","2016-05-12T16:36:30.010","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532417418","BHHPPS1532417418","1066286049","STADIUM SPORTS GRILL","STADIUM SPORTS GRILL","STADIUM SPORTS GRILL","818 5TH AVE","BELLE FOURCHE","SD","57717","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,48,0,1.2257279999999999,7495.2,314.88,"2016-05-20","2016-05-20T17:36:17.127","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532422307","BHHPPS1532422307","5802775280","KETEL THORSTENSON","KETEL THORSTENSON","KETEL THORSTENSON","829 QUINCY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,8,0,0.178675,794.48,68,"2016-05-24","2016-05-24T18:15:34.803","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532427484","BHHPPS1532427484","5472403137","STADIUM SPORTS GRILL","STADIUM SPORTS GRILL","STADIUM SPORTS GRILL","744 N MAIN ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,36,0,0.919296,5621.4,236.16,"2016-05-26","2016-05-26T17:24:55.923","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532493522","BHHPPS1532493522","3408446812","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","305 PINE AVE","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,52,0,1.26023,5905.1719999999996,51.74,"2016-06-30","2016-06-30T17:00:04.327","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532503411","BHHPPS1532503411","8016973352","DAKOTA DRIVE LLC","DAKOTA DRIVE LLC","DAKOTA DRIVE LLC","717 DAKOTA DR","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,115,0,2.787048,13059.514999999999,977.5,"2016-08-16","2016-07-05T15:29:44.967","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532511422","BHHPPS1532511422","1814811772","FISCHER FURNITURE","FISCHER FURNITURE","FISCHER FURNITURE","1830 W MAIN ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,0.11952,349.38400000000001,27.8,"2016-07-08","2016-07-08T18:20:30.430","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532511422","BHHPPS1532511422","1814811772","FISCHER FURNITURE","FISCHER FURNITURE","FISCHER FURNITURE","1830 W MAIN ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,482,0,14.40216,42100.771999999997,2463.02,"2016-07-08","2016-07-08T18:20:30.430","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532518685","BHHPPS1532518685","4350091710","STURGIS HIGH SCHOOL","MEADE BOARD OF ED","MEADE BOARD OF ED","8013 SD HIGHWAY 34","STURGIS","SD","57785","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,48,0,0.364954,3350.88,408,"2016-07-12","2016-07-12T15:45:56.630","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532549196","BHHPPS1532549196","4418018158","IRON HORSE INN","IRON HORSE INN","IRON HORSE INN","600 WHITEWOOD SERVICE RD","WHITEWOOD","SD","57793","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,96,0,0.75478999999999996,12557.76,528,"2016-07-15","2016-07-15T11:18:10.307","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532594411","BHHPPS1532594411","4324646111","H & H PROPERTIES","H & H PROPERTIES","H & H PROPERTIES","837 E SAINT PATRICK ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,8,0,0.19622400000000001,898.44,68,"2016-08-03","2016-08-03T15:50:33.923","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532860432","BHHPPS1532860432","1708981457","BH HOMEBUILDERS","BH HOMEBUILDERS","BH HOMEBUILDERS","110 32ND ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Energy Star LED Lamps - 5W to 10W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,5,0,0.11167199999999999,496.55,42.5,"2016-08-24","2016-08-24T18:23:16.147","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532408320","BHHPPS1532408320","3172711558","J C PENNEY CO INC","J C PENNEY CO INC","J C PENNEY CO INC","2200 N MAPLE AVE                                   PENNEYS","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Fluorescent Fixtures w/ Specular Reflectors - 4ft","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,6,0,0.14940000000000001,436.72800000000001,72,"2016-05-16","2016-05-16T16:26:58.777","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532230673","BHHPPS1532230673","0909872337",null,null,"PENN CO BLDGS GRNDS","130 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","HE Fluorescent Fixture - 2 lamp (New Construction)","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,304,0,3.04,12579.216,2432,"2016-04-19","2016-03-24T17:03:59.330","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532230866","BHHPPS1532230866","4439186614","JOHN","DEHNE","PENN CO BLDGS GRNDS","625 1ST ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","HE Fluorescent Fixture - 2 lamp (New Construction)","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,22,0,0.22,910.33799999999997,176,"2016-04-19","2016-03-24T18:16:12.713","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532230673","BHHPPS1532230673","0909872337",null,null,"PENN CO BLDGS GRNDS","130 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","HE Fluorescent Fixture - 3 lamp (New Construction)","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,624,0,9.984,41313.167999999998,4992,"2016-04-19","2016-03-24T17:03:59.330","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532230866","BHHPPS1532230866","4439186614","JOHN","DEHNE","PENN CO BLDGS GRNDS","625 1ST ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","HE Fluorescent Fixture - 3 lamp (New Construction)","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,116,0,1.8560000000000001,7680.0119999999997,928,"2016-04-19","2016-03-24T18:16:12.713","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532502102","BHHPPS1532502102","6064186805",null,"G H DISTRIBUTING","G H DISTRIBUTING","1151 PLANT ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","High Bay Fluorescent Fixture w/ HE Electronic Ballast (T8 6-8 lamp)","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,22,0,6.4538070000000003,29549.651999999998,1650,"2016-07-05","2016-07-05T11:47:12.450","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531968801","BHHPPS1531968801","4142553619","RC SD PM GROUP","RC SD PM GROUP","RC SD PM GROUP","2101 ALBANY AVE","HOT SPRINGS","SD","57747","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","High Performance T8 - 1 or 2 lamp","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,106,0,1.0703879999999999,5015.6019999999999,954,"2016-01-26","2016-01-26T14:35:12.377","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531968807","BHHPPS1531968807","2451883603","RC SD PM GROUP","RC SD PM GROUP","RC SD PM GROUP","1105 TODD ST","BELLE FOURCHE","SD","57717","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","High Performance T8 - 1 or 2 lamp","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,71,0,0.71695799999999998,3359.5070000000001,639,"2016-01-26","2016-01-26T14:44:33.627","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532493522","BHHPPS1532493522","3408446812","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","305 PINE AVE","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","High Performance T8 - 1 or 2 lamp","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,28,0,0.282744,1324.876,179.06,"2016-06-30","2016-06-30T17:00:04.327","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531968807","BHHPPS1531968807","2451883603","RC SD PM GROUP","RC SD PM GROUP","RC SD PM GROUP","1105 TODD ST","BELLE FOURCHE","SD","57717","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","High Performance T8 - 3 or 4 lamp","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,20,0,0.20196,946.34,360,"2016-01-26","2016-01-26T14:44:33.627","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531917290","BHHPPS1531917290","4224421070","HILL CITY HARDWARE","HILL CITY HARDWARE","HILL CITY HARDWARE","551 E MAIN ST","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.26319300000000001,769.37,70,"2016-01-04","2016-01-04T10:21:09.217","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531929478","BHHPPS1531929478","0192320779","FREEDS FURNITURE","FREEDS FURNITURE","FREEDS FURNITURE","3645 STURGIS RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,0.52638600000000002,1538.74,140,"2016-01-04","2016-01-04T19:19:01.500","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531997569","BHHPPS1531997569","2552633303","HEISLER HARDWARE","HEISLER HARDWARE","HEISLER HARDWARE","535 N MAIN ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.13159699999999999,384.685,35,"2016-02-05","2016-02-05T11:00:17.610","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532156835","BHHPPS1532156835","4218188000","BIG BROTHERS","BIG BROTHERS","BIG BROTHERS","425 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,3,0,0.29509299999999999,1312.134,105,"2016-04-08","2016-03-21T13:59:18.683","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532412285","BHHPPS1532412285","8741271051","CINDY L","WICKS","WICKS, CINDY L","804 HIGHWAY 16A                                   STE 7","KEYSTONE","SD","57751","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.213472,1000.2859999999999,70,"2016-05-18","2016-05-18T16:16:05.073","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532420093","BHHPPS1532420093","5608325355","TDG COMMUNICATIONS","TDG COMMUNICATIONS","TDG COMMUNICATIONS","93 SHERMAN ST","DEADWOOD","SD","57732","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.19672899999999999,874.75599999999997,70,"2016-05-23","2016-05-23T16:55:11.447","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532422307","BHHPPS1532422307","5802775280","KETEL THORSTENSON","KETEL THORSTENSON","KETEL THORSTENSON","829 QUINCY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,9.8363999999999993E-2,437.37799999999999,35,"2016-05-24","2016-05-24T18:15:34.803","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532427484","BHHPPS1532427484","5472403137","STADIUM SPORTS GRILL","STADIUM SPORTS GRILL","STADIUM SPORTS GRILL","744 N MAIN ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.112465,687.71,35,"2016-05-26","2016-05-26T17:24:55.923","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532450948","BHHPPS1532450948","5342645366","DOTY VOL FIRE DEPT","DOTY VOL FIRE DEPT","DOTY VOL FIRE DEPT","8623 N EMERALD RIDGE RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.106736,500.14299999999997,35,"2016-06-10","2016-06-10T16:05:08.123","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532487530","BHHPPS1532487530","0915338281","PRIMROSE OF RAPID","PRIMROSE OF RAPID","PRIMROSE OF RAPID","224 E MINNESOTA ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,14,0,1.63148,8342.1939999999995,245,"2016-06-28","2016-06-28T16:52:48.950","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532860432","BHHPPS1532860432","1708981457","BH HOMEBUILDERS","BH HOMEBUILDERS","BH HOMEBUILDERS","110 32ND ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.19672899999999999,874.75599999999997,70,"2016-08-24","2016-08-24T18:23:16.147","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531891295","BHHPPS1531891295","4390372451","SIMPSON PRINTERS","SIMPSON PRINTERS","SIMPSON PRINTERS","2410 S PLAZA DR","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,0.48540100000000003,2158.34,300,"2015-12-16","2015-12-16T11:27:06.523","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931928","BHHPPS1531931928","5825357126","SITEWORKS","SCULL CONSTRUCTION","SCULL CONSTRUCTION","803 INDUSTRIAL AVE","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.2427,1079.17,150,"2016-01-05","2016-01-05T18:27:35.063","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931936","BHHPPS1531931936","9304267885","LARRY D","MOTSICK","CLIMATE CONTROL","1329 DEADWOOD AVE","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,6,0,0.79006799999999999,3702.096,450,"2016-01-05","2016-01-05T19:01:58.880","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931939","BHHPPS1531931939","5419245109","ATTIC STORAGE","1411 FOUNTAIN PLAZA DR","1411 FOUNTAIN PLAZA DR","1411 FOUNTAIN PLAZA DR","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,6,0,0.79006799999999999,3702.096,450,"2016-01-05","2016-01-05T19:12:44.560","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931947","BHHPPS1531931947","3299735826","ATTIC WEST II STORAGE","ATTIC WEST II STORAGE","ATTIC WEST II STORAGE","1520 RAND RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,0.52671199999999996,2468.0639999999999,300,"2016-01-05","2016-01-05T19:37:00.430","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531968818","BHHPPS1531968818","4219682279","VANWAY TROPHY","VANWAY TROPHY","VANWAY TROPHY","3120 W MAIN ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.16234799999999999,474.57799999999997,75,"2016-01-26","2016-01-26T15:00:26.267","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531997569","BHHPPS1531997569","2552633303","HEISLER HARDWARE","HEISLER HARDWARE","HEISLER HARDWARE","535 N MAIN ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.16234799999999999,474.57799999999997,75,"2016-02-05","2016-02-05T11:00:17.610","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532156835","BHHPPS1532156835","4218188000","BIG BROTHERS","BIG BROTHERS","BIG BROTHERS","425 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,3,0,0.36405100000000001,1618.7550000000001,225,"2016-04-08","2016-03-21T13:59:18.683","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532313588","BHHPPS1532313588","5321428528","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","417 PINE ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,3,0,0.395034,1851.048,225,"2016-04-05","2016-04-05T10:29:47.430","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532397723","BHHPPS1532397723","4813405269","STURGIS COMMUNITY CENTER","CITY OF STURGIS","CITY OF STURGIS","1401 LAZELLE ST","STURGIS","SD","57785","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,5,0,0.65839000000000003,3085.08,375,"2016-05-12","2016-05-12T11:09:26.070","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532398467","BHHPPS1532398467","0228550671","OLD AUDITORIUM","CITY OF STURGIS","CITY OF STURGIS","1023 MAIN ST","STURGIS","SD","57785","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,7,0,0.92174500000000004,4319.1120000000001,525,"2016-05-12","2016-05-12T19:04:19.777","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532422307","BHHPPS1532422307","5802775280","KETEL THORSTENSON","KETEL THORSTENSON","KETEL THORSTENSON","829 QUINCY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.2427,1079.17,150,"2016-05-24","2016-05-24T18:15:34.803","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532450948","BHHPPS1532450948","5342645366","DOTY VOL FIRE DEPT","DOTY VOL FIRE DEPT","DOTY VOL FIRE DEPT","8623 N EMERALD RIDGE RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,14,0,1.843491,8638.2240000000002,1050,"2016-06-10","2016-06-10T16:05:08.123","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532487221","BHHPPS1532487221","2702328141","SAMCO STORAGE","SAMCO STORAGE","SAMCO STORAGE","2843 SAMCO RD                                     STE M SIGN","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,7,0,0.92174500000000004,4319.1120000000001,525,"2016-06-28","2016-06-28T14:43:43.897","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532487233","BHHPPS1532487233","5653242591","SAMCO PLAZA N STORAG","SAMCO PLAZA N STORAG","SAMCO PLAZA N STORAG","2843 SAMCO RD                                     STE M PAL #P2144","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,8,0,1.053423,4936.1279999999997,600,"2016-06-28","2016-06-28T14:52:08.977","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532487245","BHHPPS1532487245","0790423889","SAMCO STORAGE","SAMCO STORAGE","SAMCO STORAGE","2843 SAMCO RD                                     STE M2","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,9,0,1.185101,5553.1440000000002,675,"2016-06-28","2016-06-28T14:56:46.080","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532487610","BHHPPS1532487610","3749426704","NORTHWEST PIPE FITTG","NORTHWEST PIPE FITTG","NORTHWEST PIPE FITTG","2309 W OMAHA ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,10,0,1.3167789999999999,6170.16,750,"2016-06-28","2016-06-28T18:31:04.797","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532594411","BHHPPS1532594411","4324646111","H & H PROPERTIES","H & H PROPERTIES","H & H PROPERTIES","837 E SAINT PATRICK ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,6,0,0.79961300000000002,3661.14,450,"2016-08-03","2016-08-03T15:50:33.923","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532860432","BHHPPS1532860432","1708981457","BH HOMEBUILDERS","BH HOMEBUILDERS","BH HOMEBUILDERS","110 32ND ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.12135,539.58500000000004,75,"2016-08-24","2016-08-24T18:23:16.147","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931928","BHHPPS1531931928","5825357126","SITEWORKS","SCULL CONSTRUCTION","SCULL CONSTRUCTION","803 INDUSTRIAL AVE","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.22762499999999999,1012.135,100,"2016-01-05","2016-01-05T18:27:35.063","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931931","BHHPPS1531931931","6228171760","SCULL CONSTRUCTION","SCULL CONSTRUCTION","SCULL CONSTRUCTION","803 INDUSTRIAL AVE                                 OFFICE","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,3,0,0.68287399999999998,3036.4050000000002,300,"2016-01-05","2016-01-05T18:37:51.243","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531955590","BHHPPS1531955590","0935818156","FRENCH CREEK SUPPLY","FRENCH CREEK SUPPLY","FRENCH CREEK SUPPLY","25154 LITTLE TETON RD","CUSTER","SD","57730","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.60905399999999998,1780.394,200,"2016-02-05","2016-01-18T12:41:45.787","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532313588","BHHPPS1532313588","5321428528","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","417 PINE ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.49399399999999999,2314.7579999999998,200,"2016-04-05","2016-04-05T10:29:47.430","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532421936","BHHPPS1532421936","5330017700","WESTERN SD COM ACT","WESTERN SD COM ACT","WESTERN SD COM ACT","1844 LOMBARDY DR","RAPID CITY","SD","57703","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,7,0,1.72898,8101.6530000000002,700,"2016-05-24","2016-05-24T13:17:31.713","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532422210","BHHPPS1532422210","1168747088","BIG D OIL CO","BIG D OIL CO","BIG D OIL CO","1515 MOUNT RUSHMORE RD","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,32,0,8.2631750000000004,38282.847999999998,3200,"2016-05-24","2016-05-24T16:12:14.627","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532422235","BHHPPS1532422235","2535045815","BIG D OIL CO","BIG D OIL CO","BIG D OIL CO","1507 E SAINT PATRICK ST","RAPID CITY","SD","57703","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,30,0,7.7467269999999999,35890.17,3000,"2016-05-24","2016-05-24T16:37:12.210","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532465781","BHHPPS1532465781","3333114585","KNIGHTS OF COLUMBUS","KNIGHTS OF COLUMBUS","KNIGHTS OF COLUMBUS","1220 E MINNESOTA ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.45524999999999999,2024.27,200,"2016-06-17","2016-06-17T15:26:36.280","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532492820","BHHPPS1532492820","3284700192","THE GRAND GATEWAY","THE GRAND GATEWAY","THE GRAND GATEWAY","1721 N LACROSSE ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,8,0,0.64104799999999995,10665.343999999999,800,"2016-07-01","2016-06-30T10:05:30.503","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532594411","BHHPPS1532594411","4324646111","H & H PROPERTIES","H & H PROPERTIES","H & H PROPERTIES","837 E SAINT PATRICK ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.24998100000000001,1144.5740000000001,100,"2016-08-03","2016-08-03T15:50:33.923","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532854847","BHHPPS1532854847","2387091897","PERMIAN TANK & MANUFACTUR","PERMIAN TANK & MANUFACTUR","PERMIAN TANK & MANUFACTUR","1105 BONANZA ST","BELLE FOURCHE","SD","57717","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,22,0,5.4339360000000001,25462.338,2200,"2016-08-22","2016-08-22T16:31:24.953","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532857184","BHHPPS1532857184","4361404138","MEADOWOOD LANES","MEADOWOOD LANES","MEADOWOOD LANES","3809 STURGIS RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,8,0,1.9759770000000001,9259.0319999999992,800,"2016-08-23","2016-08-23T18:57:21.767","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531456783","BHHPPS1531456783","3882061954","RANGE RD","STATE OF SD NATL GRD","STATE OF SD NATL GRD","4000 RANGE RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED or LEC Exit Signs","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,16,0,0.655142,2913.0880000000002,96,"2015-11-11","2015-08-27T18:09:00.357","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532408320","BHHPPS1532408320","3172711558","J C PENNEY CO INC","J C PENNEY CO INC","J C PENNEY CO INC","2200 N MAPLE AVE                                   PENNEYS","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED or LEC Exit Signs","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,36,0,1.9720800000000001,5764.8239999999996,216,"2016-05-16","2016-05-16T16:26:58.777","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531407769","BHHPPS1531407769","3010731845","ADVANCED AUTO REPAIR","ADVANCED AUTO REPAIR","ADVANCED AUTO REPAIR","202 N CHERRY AVE","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,178,0,8.0884979999999995,37901.006000000001,2848,"2016-01-19","2015-08-14T16:12:47.890","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531456783","BHHPPS1531456783","3882061954","RANGE RD","STATE OF SD NATL GRD","STATE OF SD NATL GRD","4000 RANGE RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,453,0,18.970281,84351.317999999999,7248,"2015-11-11","2015-08-27T18:09:00.357","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531493181","BHHPPS1531493181","2652896709","UNITED WAY BUILDING","UNITED WAY BUILDING","UNITED WAY BUILDING","621 6TH ST                                        STE 100","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,124,0,5.1927479999999999,23089.544000000002,1984,"2015-09-16","2015-09-16T19:18:15.010","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531504899","BHHPPS1531504899","1017013395","A B WELDING SUPPLY","A B WELDING SUPPLY","A B WELDING SUPPLY","914 E CHICAGO ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,36,0,1.65564,7580.5919999999996,576,"2015-11-12","2015-09-22T13:49:07.197","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531598004","BHHPPS1531598004","2491560807","LLC","BUDDY PROPERTIES",null,"1102 JUNCTION AVE","STURGIS","SD","57785","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,88,0,3.6851759999999998,16386.128000000001,1408,"2015-10-13","2015-10-13T15:52:59.333","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531609875","BHHPPS1531609875","3724777681","VERSATILE CARPETS","VERSATILE CARPETS","VERHULST ENTERPRISES","731 N MAIN ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,24,0,1.3446,3930.5520000000001,384,"2015-10-19","2015-10-19T11:29:52.990","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531624260","BHHPPS1531624260","2991746576","ENDEAVOUR INV LLC","ENDEAVOUR INV LLC","ENDEAVOUR INV LLC","2218 JACKSON BLVD                                 STE #5","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,36,0,1.5075719999999999,6703.4160000000002,576,"2015-10-23","2015-10-23T15:36:30.393","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531681937","BHHPPS1531681937","6064216551","BRETT","BURDITT","MEADE BOARD OF ED","1230 DOUGLAS ST","STURGIS","SD","57785","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,163,0,2.323728,21335.722000000002,2445,"2015-11-10","2015-11-10T18:54:52.260","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531709051","BHHPPS1531709051","0621526464","PARKWAY CAR WASH","PARKWAY CAR WASH","PARKWAY CAR WASH","206 EAST BLVD N","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,174,0,7.9067340000000002,37049.298000000003,2784,"2015-11-20","2015-11-20T14:03:07.940","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531712209","BHHPPS1531712209","0377094783","LEW","WEINBERG","WEST PARK APARTMENTS","1018 11TH ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,798,0,38.244149999999998,292720.76400000002,12768,"2015-10-06","2015-11-23T13:27:18.840","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531712442","BHHPPS1531712442","2462370202","HARVEY","KRAUTSCHUN","TUG LLC","330 W ILLINOIS ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,188,0,7.8728759999999998,35006.728000000003,3008,"2016-04-28","2015-11-23T16:22:19.420","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531891295","BHHPPS1531891295","4390372451","SIMPSON PRINTERS","SIMPSON PRINTERS","SIMPSON PRINTERS","2410 S PLAZA DR","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,577,0,24.163029000000002,107440.86199999999,12497.82,"2015-12-16","2015-12-16T11:27:06.523","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531917290","BHHPPS1531917290","4224421070","HILL CITY HARDWARE","HILL CITY HARDWARE","HILL CITY HARDWARE","551 E MAIN ST","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,280,0,15.686999999999999,45856.44,4480,"2016-01-04","2016-01-04T10:21:09.217","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931313","BHHPPS1531931313","3749426704","NORTHWEST PIPE FITTG","NORTHWEST PIPE FITTG","NORTHWEST PIPE FITTG","2309 W OMAHA ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,580,0,32.494500000000002,94988.34,9280,"2016-01-05","2016-01-05T10:31:54.320","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931348","BHHPPS1531931348","1310157749","BARGAIN BARN TIRE CT","BARGAIN BARN TIRE CT","BARGAIN BARN TIRE CT","1811 DEADWOOD AVE N","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,24,0,1.3446,3930.5520000000001,384,"2016-01-05","2016-01-05T11:09:06.607","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931401","BHHPPS1531931401","1169026502","ASPEN WAY ENTERPRISE","ASPEN WAY ENTERPRISE","ASPEN WAY ENTERPRISE","19 NEW YORK ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,264,0,14.7906,43236.072,4224,"2016-01-05","2016-01-05T11:44:27.850","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931808","BHHPPS1531931808","4077985871","CARSON DRUG","CARSON DRUG","CARSON DRUG","521 MOUNT RUSHMORE RD","CUSTER","SD","57730","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,112,0,6.2747999999999999,18342.576000000001,1792,"2016-01-05","2016-01-05T15:29:01.050","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531955590","BHHPPS1531955590","0935818156","FRENCH CREEK SUPPLY","FRENCH CREEK SUPPLY","FRENCH CREEK SUPPLY","25154 LITTLE TETON RD","CUSTER","SD","57730","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,122,0,6.8350499999999998,19980.306,1952,"2016-02-05","2016-01-18T12:41:45.787","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531968818","BHHPPS1531968818","4219682279","VANWAY TROPHY","VANWAY TROPHY","VANWAY TROPHY","3120 W MAIN ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,0.22409999999999999,655.09199999999998,64,"2016-01-26","2016-01-26T15:00:26.267","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531981890","BHHPPS1531981890","3024133820","KRULLS MARKET","KRULLS MARKET","KRULLS MARKET","531 E MAIN ST","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,64,0,2.6827200000000002,11983.68,1024,"2016-02-02","2016-02-02T15:43:15","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531997569","BHHPPS1531997569","2552633303","HEISLER HARDWARE","HEISLER HARDWARE","HEISLER HARDWARE","535 N MAIN ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,364,0,20.3931,59613.372000000003,5824,"2016-02-05","2016-02-05T11:00:17.610","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532014861","BHHPPS1532014861","2936755038","BARGAIN BARN TIRE","BARGAIN BARN TIRE","BARGAIN BARN TIRE","1610 CAMBELL ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,64,0,2.9082240000000001,13627.328,590.08000000000004,"2016-02-16","2016-02-16T17:47:26.827","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532014887","BHHPPS1532014887","2049764976","SONNYS SUPER FOODS","SONNYS SUPER FOODS","SONNYS SUPER FOODS","801 S US HIGHWAY 385","HOT SPRINGS","SD","57747","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,386,0,16.180154999999999,72276.570000000007,6176,"2016-02-16","2016-02-16T18:43:43.857","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532156835","BHHPPS1532156835","4218188000","BIG BROTHERS","BIG BROTHERS","BIG BROTHERS","425 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,144,0,6.0302879999999996,26813.664000000001,2304,"2016-04-08","2016-03-21T13:59:18.683","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532158992","BHHPPS1532158992","8741271051","CINDY L","WICKS","MT RUSHMORE T-SHIRTS & CO","804 HIGHWAY 16A                                   STE 6","KEYSTONE","SD","57751","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,110,0,6.16275,18015.03,1553.9997000000001,"2016-03-22","2016-03-22T15:28:13.187","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532273365","BHHPPS1532273365","0531161263","GOLD NUGGET T P","GOLD NUGGET T P","GOLD NUGGET T P","675 MAIN ST","DEADWOOD","SD","57732","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,144,0,6.5435040000000004,30661.488000000001,2304,"2016-04-04","2016-04-04T11:21:29.513","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532313588","BHHPPS1532313588","5321428528","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","417 PINE ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,46,0,2.0902859999999999,9794.6419999999998,736,"2016-04-05","2016-04-05T10:29:47.430","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532320281","BHHPPS1532320281","4810791653","ECLIPS ON 6TH","ECLIPS ON 6TH","ECLIPS ON 6TH","613 6TH ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 4 ft or","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,108,0,4.9076279999999999,22996.116000000002,1728,"2016-04-08","2016-04-08T15:24:23.883","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531709051","BHHPPS1531709051","0621526464","PARKWAY CAR WASH","PARKWAY CAR WASH","PARKWAY CAR WASH","206 EAST BLVD N","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 5 to 8 f","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,11,0,0.41321000000000002,1936.22,253,"2015-11-20","2015-11-20T14:03:07.940","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531931348","BHHPPS1531931348","1310157749","BARGAIN BARN TIRE CT","BARGAIN BARN TIRE CT","BARGAIN BARN TIRE CT","1811 DEADWOOD AVE N","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 5 to 8 f","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,84,0,3.8903759999999998,11372.424000000001,1932,"2016-01-05","2016-01-05T11:09:06.607","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531981890","BHHPPS1531981890","3024133820","KRULLS MARKET","KRULLS MARKET","KRULLS MARKET","531 E MAIN ST","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 5 to 8 f","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,9,0,0.31186599999999998,1393.1010000000001,207,"2016-02-02","2016-02-02T15:43:15","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532313588","BHHPPS1532313588","5321428528","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","417 PINE ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 5 to 8 f","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,40,0,1.5025820000000001,7040.8,920,"2016-04-05","2016-04-05T10:29:47.430","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532594411","BHHPPS1532594411","4324646111","H & H PROPERTIES","H & H PROPERTIES","H & H PROPERTIES","837 E SAINT PATRICK ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 5 to 8 f","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,146,0,5.5506859999999998,25414.657999999999,3358,"2016-08-03","2016-08-03T15:50:33.923","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532854847","BHHPPS1532854847","2387091897","PERMIAN TANK & MANUFACTUR","PERMIAN TANK & MANUFACTUR","PERMIAN TANK & MANUFACTUR","1105 BONANZA ST","BELLE FOURCHE","SD","57717","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for Linear Fluorescent Lamps - 5 to 8 f","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,8,0,0.30051600000000001,1408.16,154.80000000000001,"2016-08-22","2016-08-22T16:31:24.953","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532336689","BHHPPS1532336689","1712525054","ENOS PIZZA","ENOS PIZZA","ENOS PIZZA","804 HIGHWAY 16A                                   STE 8","KEYSTONE","SD","57751","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,48,0,1.2257279999999999,7495.2,768,"2016-04-19","2016-04-19T18:11:23.403","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532391258","BHHPPS1532391258","3915571744","BEYOND PHYSICAL CULTURE","BEYOND PHYSICAL CULTURE","BEYOND PHYSICAL CULTURE","324 EAST BLVD                                     STE 120","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,85,0,2.0599919999999998,9652.6849999999995,1360,"2016-05-09","2016-05-09T11:36:58.510","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532391273","BHHPPS1532391273","0272425905","QUEEN OF HEARTS","QUEEN OF HEARTS","QUEEN OF HEARTS","324 EAST BLVD","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,14,0,0.33929300000000001,1589.854,224,"2016-05-09","2016-05-09T11:44:32.837","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532391284","BHHPPS1532391284","0054662278","TOBYS CASINO","TOBYS CASINO","TOBYS CASINO","710 CLEVELAND ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,58,0,1.4056420000000001,6586.5379999999996,928,"2016-05-09","2016-05-09T11:51:10.510","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532391293","BHHPPS1532391293","0150703541","TOBYS CASINO","TOBYS CASINO","TOBYS CASINO","720 E NORTH ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,54,0,1.3087009999999999,6132.2939999999999,864,"2016-05-09","2016-05-09T11:56:21.053","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532412262","BHHPPS1532412262","4944644814","KEYSTONE MALL ASSOC","KEYSTONE MALL ASSOC","KEYSTONE MALL ASSOC","804 HIGHWAY 16A                                   APT 8A","KEYSTONE","SD","57751","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,118,0,2.8597540000000001,13400.198,1888,"2016-05-18","2016-05-18T15:38:53.723","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532420093","BHHPPS1532420093","5608325355","TDG COMMUNICATIONS","TDG COMMUNICATIONS","TDG COMMUNICATIONS","93 SHERMAN ST","DEADWOOD","SD","57732","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,78,0,1.742083,7746.18,1248,"2016-05-23","2016-05-23T16:55:11.447","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532425670","BHHPPS1532425670","3749644937","WARNE CHEMICAL EQUIP","WARNE CHEMICAL EQUIP","WARNE CHEMICAL EQUIP","2680 COMMERCE RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,58,0,1.4056420000000001,6586.5379999999996,928,"2016-05-25","2016-05-25T17:57:07.840","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532515672","BHHPPS1532515672","5691158171","SPF LAUNDRY & DRY CL","SPF LAUNDRY & DRY CL","SPF LAUNDRY & DRY CL","712 N CANYON ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,120,0,2.9082240000000001,13627.32,1465.2,"2016-07-11","2016-07-11T16:28:22.043","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532515683","BHHPPS1532515683","4443966158","BF LAUNDRY DRYCLEAN","BF LAUNDRY DRYCLEAN","BF LAUNDRY DRYCLEAN","711 STATE ST                                       1ST","BELLE FOURCHE","SD","57717","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,106,0,2.5689310000000001,12037.466,1294.26,"2016-07-11","2016-07-11T16:34:00.400","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532515689","BHHPPS1532515689","2890432057","BELLE LAUNDRY MAT","BELLE LAUNDRY MAT","BELLE LAUNDRY MAT","710 8TH AVE","BELLE FOURCHE","SD","57717","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,52,0,1.26023,5905.1719999999996,634.91999999999996,"2016-07-11","2016-07-11T16:37:04","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532518883","BHHPPS1532518883","1345970342","DONS TAX SERVICE INC","DONS TAX SERVICE INC","DONS TAX SERVICE INC","3535 STURGIS RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,133,0,2.970475,13208.23,2128,"2016-07-12","2016-07-12T18:02:26.763","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532524863","BHHPPS1532524863","1136436206","RAPID DIESEL SER INC","RAPID DIESEL SER INC","RAPID DIESEL SER INC","1105 N CREEK DR","RAPID CITY","SD","57703","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,95,0,2.3023440000000002,10788.295,1520,"2016-07-13","2016-07-13T11:11:21.953","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532561734","BHHPPS1532561734","5068175006","AAMCO TRANSMISSIONS","AAMCO TRANSMISSIONS","AAMCO TRANSMISSIONS","645 CENTURY RD","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,118,0,3.5258400000000001,10306.828,1888,"2016-07-21","2016-07-21T18:30:01.743","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532594411","BHHPPS1532594411","4324646111","H & H PROPERTIES","H & H PROPERTIES","H & H PROPERTIES","837 E SAINT PATRICK ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,132,0,3.2376960000000001,14824.26,2112,"2016-08-03","2016-08-03T15:50:33.923","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532831437","BHHPPS1532831437","8003944361","QUALITY CLEANERS PLUS","QUALITY CLEANERS PLUS","QUALITY CLEANERS PLUS","1605 UNIVERSITY AVE","HOT SPRINGS","SD","57747","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,48,0,1.1632899999999999,5450.9279999999999,768,"2016-08-10","2016-08-10T16:02:11.493","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532840064","BHHPPS1532840064","0653156237","OUTLAW RANCH","OUTLAW RANCH","OUTLAW RANCH","12710 OUTLAW RANCH RD","CUSTER","SD","57730","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,16,0,0.12579799999999999,2092.96,234.08,"2016-08-15","2016-08-15T15:39:30.580","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532845809","BHHPPS1532845809","6130001269",null,"WEST PARK PLAZA","WEST PARK PLAZA","2435 W CHICAGO ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1282,0,28.632701000000001,127315.42,15384,"2016-08-17","2016-08-17T13:30:50.460","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532857184","BHHPPS1532857184","4361404138","MEADOWOOD LANES","MEADOWOOD LANES","MEADOWOOD LANES","3809 STURGIS RD","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,144,0,3.4898690000000001,16352.784,1123.2,"2016-08-23","2016-08-23T18:57:21.767","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532860432","BHHPPS1532860432","1708981457","BH HOMEBUILDERS","BH HOMEBUILDERS","BH HOMEBUILDERS","110 32ND ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T12 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,64,0,1.4294020000000001,6355.84,750.72,"2016-08-24","2016-08-24T18:23:16.147","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532397723","BHHPPS1532397723","4813405269","STURGIS COMMUNITY CENTER","CITY OF STURGIS","CITY OF STURGIS","1401 LAZELLE ST","STURGIS","SD","57785","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T8 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,586,0,7.1009140000000004,33273.665999999997,4688,"2016-05-12","2016-05-12T11:09:26.070","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532398467","BHHPPS1532398467","0228550671","OLD AUDITORIUM","CITY OF STURGIS","CITY OF STURGIS","1023 MAIN ST","STURGIS","SD","57785","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T8 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,78,0,0.94517300000000004,4428.9179999999997,624,"2016-05-12","2016-05-12T19:04:19.777","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532420204","BHHPPS1532420204","8489381926","DAKOTA WAREHOUSE INC","DAKOTA WAREHOUSE INC","DAKOTA WAREHOUSE INC","1313 E SAINT PATRICK ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T8 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1388,0,17.022431999999998,77938.975999999995,18900.00736,"2016-05-23","2016-05-23T18:16:12.163","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532422307","BHHPPS1532422307","5802775280","KETEL THORSTENSON","KETEL THORSTENSON","KETEL THORSTENSON","829 QUINCY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T8 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,657,0,7.3368500000000001,32623.334999999999,10512,"2016-05-24","2016-05-24T18:15:34.803","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532845809","BHHPPS1532845809","6130001269",null,"WEST PARK PLAZA","WEST PARK PLAZA","2435 W CHICAGO ST","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","LED Replacement for T8 Linear Fluorescent Lamps - 4 ft or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,320,0,3.5735039999999998,15889.6,2560,"2016-08-17","2016-08-17T13:30:50.460","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531596263","BHHPPS1531596263","4096601453","KEVIN","CROSBY","XANTERRA PARK RESORT","13020 HIGHWAY 244","KEYSTONE","SD","57751","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Low-Wattage Fluorescent T8 Lamps - 4FT","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,30,0,0.19152,1171.1099999999999,15,"2015-10-12","2015-10-12T15:48:18.957","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532336182","BHHPPS1532336182","3408446812","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","305 PINE AVE","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Low-Wattage Fluorescent T8 Lamps - 4FT","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,106,0,0.64223300000000005,3009.34,53,"2016-04-19","2016-04-19T13:13:43.253","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532493522","BHHPPS1532493522","3408446812","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","305 PINE AVE","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Low-Wattage Fluorescent T8 Lamps - 4FT","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,56,0,0.33929300000000001,1589.84,28,"2016-06-30","2016-06-30T17:00:04.327","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1529815131","BHHPPS1529815131","5599825962","BLACK HILLS SURGERY","BLACK HILLS SURGERY","BLACK HILLS SURGERY","216 ANAMARIA DR","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Motors :- Customer Incentives","Motor - ODP","Commercial Prescriptive Rebate","C&I Motors",null,null,null,null,"EM2515T",null,null,null,1,0,0.107,481.5,50,"2015-09-25","2014-05-15T16:23:47.017","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532156835","BHHPPS1532156835","4218188000","BIG BROTHERS","BIG BROTHERS","BIG BROTHERS","425 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Occupancy Sensor - Wall","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,18,0,1.3903160000000001,6182.0460000000003,216,"2016-04-08","2016-03-21T13:59:18.683","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532230673","BHHPPS1532230673","0909872337",null,null,"PENN CO BLDGS GRNDS","130 KANSAS CITY ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Occupancy Sensor - Wall","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,191,0,14.752802000000001,65598.376999999993,2292,"2016-04-19","2016-03-24T17:03:59.330","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532230866","BHHPPS1532230866","4439186614","JOHN","DEHNE","PENN CO BLDGS GRNDS","625 1ST ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","Occupancy Sensor - Wall","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,22,0,1.699276,7555.8339999999998,264,"2016-04-19","2016-03-24T18:16:12.713","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531636588","BHHPPS1531636588","2906064555","CHURCH OF LDS","RC SD PM GROUP","RC SD PM GROUP","2822 CANYON LAKE DR","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","T8 - 4ft or less - 1 or 2 lamp (Retrofit)","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,142,0,5.8790560000000003,27548.142,710,"2016-01-26","2015-10-28T17:47:20.553","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532336182","BHHPPS1532336182","3408446812","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","305 PINE AVE","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","T8 - 4ft or less - 1 or 2 lamp (Retrofit)","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,52,0,2.1528939999999999,10088.052,260,"2016-04-19","2016-04-19T13:13:43.253","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532408320","BHHPPS1532408320","3172711558","J C PENNEY CO INC","J C PENNEY CO INC","J C PENNEY CO INC","2200 N MAPLE AVE                                   PENNEYS","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","T8 - 4ft or less - 1 or 2 lamp (Retrofit)","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,129,0,6.5848050000000002,19248.735000000001,645,"2016-05-16","2016-05-16T16:26:58.777","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531636588","BHHPPS1531636588","2906064555","CHURCH OF LDS","RC SD PM GROUP","RC SD PM GROUP","2822 CANYON LAKE DR","RAPID CITY","SD","57702","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","T8 - 4ft or less - 3 or 4 lamp (Retrofit)","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,10,0,0.63617400000000002,2980.98,90,"2016-01-26","2015-10-28T17:47:20.553","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1532336182","BHHPPS1532336182","3408446812","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","ST ROSE OF LIMA CHRH","305 PINE AVE","HILL CITY","SD","57745","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","T8 - 4ft or less - 3 or 4 lamp (Retrofit)","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.12723499999999999,596.19600000000003,18,"2016-04-19","2016-04-19T13:13:43.253","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1529815131","BHHPPS1529815131","5599825962","BLACK HILLS SURGERY","BLACK HILLS SURGERY","BLACK HILLS SURGERY","216 ANAMARIA DR","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I VFDs :- Customer Incentives","Variable Frequency Drive","Commercial Prescriptive Rebate","C&I Motors",null,null,null,null,null,null,null,null,1,0,4.9530000000000003,50827.466999999997,600,"2015-09-25","2014-05-15T16:23:47.017","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531709051","BHHPPS1531709051","0621526464","PARKWAY CAR WASH","PARKWAY CAR WASH","PARKWAY CAR WASH","206 EAST BLVD N","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","xxx-LED Fixtures Exterior & Garage - 25W or less","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.11,396,35,"2015-11-20","2015-11-20T14:03:07.940","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531624245","BHHPPS1531624245","4527569383",null,"ROBB INC","ROBB INC","1833 5TH AVE","BELLE FOURCHE","SD","57717","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","xxx-LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,4,0,0.52,2028,300,"2015-10-23","2015-10-23T15:21:42.367","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531681919","BHHPPS1531681919","3284700192",null,"THE GRAND GATEWAY","THE GRAND GATEWAY","1721 N LACROSSE ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","xxx-LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,2,0,0.26,1248,150,"2015-11-10","2015-11-10T17:33:56.480","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531709051","BHHPPS1531709051","0621526464","PARKWAY CAR WASH","PARKWAY CAR WASH","PARKWAY CAR WASH","206 EAST BLVD N","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","xxx-LED Fixtures Exterior & Garage - 25W to 60W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,10,0,1.3,4680,750,"2015-11-20","2015-11-20T14:03:07.940","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531529642","BHHPPS1531529642","2389223553","MOYLE PETROLEUM CO","MOYLE PETROLEUM CO","MOYLE PETROLEUM CO","546 W JACKSON BLVD","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","xxx-LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,16,0,3.84,11904,1600,"2015-09-28","2015-09-28T15:27:59.300","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531529655","BHHPPS1531529655","6081704091","MOYLE PETROLEUM CO","MOYLE PETROLEUM CO","MOYLE PETROLEUM CO","18 MOUNT RUSHMORE RD","CUSTER","SD","57730","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","xxx-LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,16,0,3.84,11904,1600,"2015-09-28","2015-09-28T15:34:00.283","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531529671","BHHPPS1531529671","2906955019","MOYLE PETROLEUM CO","MOYLE PETROLEUM CO","MOYLE PETROLEUM CO","711 5TH AVE","BELLE FOURCHE","SD","57717","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","xxx-LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,16,0,3.84,11904,1600,"2015-09-28","2015-09-28T15:39:47.813","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531681919","BHHPPS1531681919","3284700192",null,"THE GRAND GATEWAY","THE GRAND GATEWAY","1721 N LACROSSE ST","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","xxx-LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.24,1152,100,"2015-11-10","2015-11-10T17:33:56.480","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531709051","BHHPPS1531709051","0621526464","PARKWAY CAR WASH","PARKWAY CAR WASH","PARKWAY CAR WASH","206 EAST BLVD N","RAPID CITY","SD","57701","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","xxx-LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,22,0,5.28,19008,2200,"2015-11-20","2015-11-20T14:03:07.940","Application Completed"]
["Non-Residential - BHPSD - C/I Prescriptive Rebate","BHHPPS1531712442","BHHPPS1531712442","2462370202","HARVEY","KRAUTSCHUN","TUG LLC","330 W ILLINOIS ST","SPEARFISH","SD","57783","C&I Prescriptive Rebate :- C&I Lighting :- Customer Incentives","xxx-LED Fixtures Exterior & Garage - 60W to 150W","Commercial Prescriptive Rebate","C&I Lighting",null,null,null,null,null,null,null,null,1,0,0.16500000000000001,709,100,"2016-04-28","2015-11-23T16:22:19.420","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531475133","BHHEPS1531475133","1174703432","JAN D","SWANK",null,"830 SAINT JAMES ST","RAPID CITY","SD","57701","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"MXZ-3C24NAHZ",null,null,null,1,0,0.83799999999999997,1549.8209999999999,150,"2015-09-08","2015-09-08T11:27:59.237","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531475133","BHHEPS1531475133","1174703432","JAN D","SWANK",null,"830 SAINT JAMES ST","RAPID CITY","SD","57701","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"MXZ-2C20NAHZ",null,null,null,1,0,0.76200000000000001,1288.7819999999999,144,"2015-09-08","2015-09-08T11:27:59.237","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531497693","BHHEPS1531497693","0263196687","THOMAS R","GEISER",null,"1446 BALTIMORE AVE","HOT SPRINGS","SD","57747","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"XP14-030-230-09",null,null,null,1,0,0.52500000000000002,414.60899999999998,187.5,"2015-09-18","2015-09-18T10:59:37.590","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531535756","BHHEPS1531535756","4404117607","KENNETH","FREEMAN",null,"12920 DORIS CT","BLACK HAWK","SD","57718","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"LMU18CHV",null,null,null,1,0,0.53200000000000003,1103.473,112.5,"2015-10-01","2015-10-01T12:04:47.403","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531624413","BHHEPS1531624413","5540833530","Marvin","Achtenberg",null,"613 S 16th St","Hot Springs","SD","57747","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"MXZ-3C30NAHZ",null,null,null,1,0,1.7929999999999999,2549.0770000000002,187.5,"2015-10-23","2015-10-23T23:55:54.053","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531723785","BHHEPS1531723785","1218624628","CHRISTOPHER M","GENGLER",null,"3445 HIGGINS GULCH RD","SPEARFISH","SD","57783","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"38 GRQB12-3",null,null,null,1,0,1.23,2594.5189999999998,237.75,"2015-11-30","2015-11-30T10:52:50.163","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531858923","BHHEPS1531858923","6589502449","DAVE","BOWAR",null,"907 YUMA ST","BELLE FOURCHE","SD","57717","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"AOU24RLFZH",null,null,null,1,0,0.877,1719.9649999999999,150,"2015-12-04","2015-12-04T16:54:03.223","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531934483","BHHEPS1531934483","2937084780","ROGER D","THOMPSON",null,"4622 BELLEWOOD DR","RAPID CITY","SD","57702","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"AOU18RLXFZ",null,null,null,1,0,0.41,801.38800000000003,112.5,"2016-02-01","2016-01-06T17:00:55.173","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531965988","BHHEPS1531965988","4741237330","ROGER B","SPITZER",null,"445 S 17TH ST","HOT SPRINGS","SD","57747","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"14HPX02423019",null,null,null,1,0,0.39500000000000002,378.50299999999999,150,"2016-02-01","2016-01-25T17:43:49.230","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531966015","BHHEPS1531966015","5088305735","RICHARD D","MORKERT",null,"20951 BULLDOG CANYON RD","STURGIS","SD","57785","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"JT4BE-030KA",null,null,null,1,0,0.41099999999999998,399.00400000000002,187.5,"2016-02-01","2016-01-25T19:07:03.817","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531968919","BHHEPS1531968919","8007981533","NORMA","ALLEN",null,"7848 S WILD TURKEY DR","STURGIS","SD","57785","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"ASZC160361A",null,null,null,1,0,0.78300000000000003,1352.1130000000001,225,"2016-02-01","2016-01-26T16:19:00.100","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532349696","BHHEPS1532349696","1235613610","Jennings","Hustad",null,"12868 Sapphire Ln","Hot Springs","SD","57747","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"25HNB660A",null,null,null,1,0,1.1739999999999999,1900.768,375,"2016-04-25","2016-04-25T14:03:31.673","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532438622","BHHEPS1532438622","3836147561","GARY D","SLAGEL",null,"2226 DORAN RD","HOT SPRINGS","SD","57747","Residential Heat Pumps :- Residential Heat Pumps - Air Source Heat Pumps :- Customer Incentives","Air Source Heat Pump - SEER >= 15, EER >= 12.5, HSPF >= 8.5","Residential HVAC","Air Source Heat Pump",null,null,null,null,"14HPX042-230-19",null,null,null,1,0,0.57499999999999996,558.60599999999999,262.5,"2016-06-03","2016-06-03T15:21:47.060","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532481823","BHHEPS1532481823","0820169365","PATSY","AIKEN",null,"3210 RIDGE RD","SPEARFISH","SD","57783","Residential Heat Pumps :- Residential Mini-Split :- Customer Incentives","Ductless Mini-Split HP SEER >= 19","Residential HVAC","Ductless Minisplit HP",null,null,null,null,"AOU24RLXFZH",null,null,"22000",1,0,0.86599999999999999,2260.306,100,"2016-06-27","2016-06-27T13:40:13.963","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532511229","BHHEPS1532511229","4233923923","WM","MACDONALD",null,"102 COTTONWOOD DR","SPEARFISH","SD","57783","Residential Heat Pumps :- Residential Mini-Split :- Customer Incentives","Ductless Mini-Split HP SEER >= 19","Residential HVAC","Ductless Minisplit HP",null,null,null,null,"AOU24RLXFZH",null,null,"25000",1,0,0.98399999999999999,2568.529,100,"2016-07-08","2016-07-08T15:53:46.907","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532546518","BHHEPS1532546518","4532403801","JOE J","BROSMIRE",null,"1210 3RD AVE","EDGEMONT","SD","57735","Residential Heat Pumps :- Residential Mini-Split :- Customer Incentives","Ductless Mini-Split HP SEER >= 19","Residential HVAC","Ductless Minisplit HP",null,null,null,null,"LMU36CHV",null,null,"32000",1,0,1.22,3231.2669999999998,150,"2016-07-14","2016-07-14T10:38:37.830","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532546672","BHHEPS1532546672","9592390375","RICHARD","BELL","RICHARD BELL","1206 CLARK ST","RAPID CITY","SD","57701","Residential Heat Pumps :- Residential Mini-Split :- Customer Incentives","Ductless Mini-Split HP SEER >= 19","Residential HVAC","Ductless Minisplit HP",null,null,null,null,"SENA/12HF/OZ",null,null,"12000",1,0,0.43099999999999999,1404.192,50,"2016-07-14","2016-07-14T12:00:22.703","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532546672","BHHEPS1532546672","9592390375","RICHARD","BELL","RICHARD BELL","1206 CLARK ST","RAPID CITY","SD","57701","Residential Heat Pumps :- Residential Mini-Split :- Customer Incentives","Ductless Mini-Split HP SEER >= 19","Residential HVAC","Ductless Minisplit HP",null,null,null,null,"SENA/09HF/OZ",null,null,"9000",2,0,0.79,2022.21,75,"2016-07-14","2016-07-14T12:00:22.703","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532576270","BHHEPS1532576270","6742226018","MARK C","WIRTZ","MARK C WIRTZ","1612 FLORMANN ST","RAPID CITY","SD","57701","Residential Heat Pumps :- Residential Mini-Split :- Customer Incentives","Ductless Mini-Split HP SEER >= 19","Residential HVAC","Ductless Minisplit HP",null,null,null,null,"AOU12RL2",null,null,"12000",1,0,0.25800000000000001,1066.2449999999999,50,"2016-07-27","2016-07-27T18:45:20.497","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532831331","BHHEPS1532831331","3276453121","DIANA M","BROMWICH",null,"6209 NORTHDALE DR","BLACK HAWK","SD","57718","Residential Heat Pumps :- Residential Mini-Split :- Customer Incentives","Ductless Mini-Split HP SEER >= 19","Residential HVAC","Ductless Minisplit HP",null,null,null,null,"MPA03054M-1P",null,null,"32000",1,0,1.149,3104.7339999999999,125,"2016-08-10","2016-08-10T15:10:54.790","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531934624","BHHEPS1531934624","1289719775","SHEILA","GILLESPIE",null,"12546 OLD HILL CITY RD","HILL CITY","SD","57745","Residential Heat Pumps :- Residential Heat Pumps - ER Geothermal Heat Pump :- Customer Incentives","Early Retirement Geothermal (1-5 tons)","Residential HVAC","Geothermal Heat Pump, Early Retirement",null,null,null,null,"HWS072B10AAACSS",null,null,null,1,0,3.7570000000000001,18621.166000000001,1500,"2016-02-01","2016-01-06T18:20:01.163","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531529461","BHHEPS1531529461","6194654443","JEROME W","BUTTON",null,"3849 S LORETTA DR","RAPID CITY","SD","57702","Residential Heat Pumps :- Residential Heat Pumps - ER Heat Pump :- Customer Incentives","Early Retirement Heat Pump (1-5 tons)","Residential HVAC","Air Source Heat Pump, Early Retirement",null,null,null,null,null,null,null,null,1,0,2.1349999999999998,3880.2089999999998,600,"2015-09-28","2015-09-28T13:28:11.177","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531873568","BHHEPS1531873568","2392904384","KEVIN L","THOM",null,"2667 CAVERN RD","RAPID CITY","SD","57702","Residential Heat Pumps :- Residential Heat Pumps - ER Heat Pump :- Customer Incentives","Early Retirement Heat Pump (1-5 tons)","Residential HVAC","Air Source Heat Pump, Early Retirement",null,null,null,null,null,null,null,null,1,0,2.194,3950.4319999999998,600,"2015-12-09","2015-12-09T12:00:49.033","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532023393","BHHEPS1532023393","0058015872","MICHAEL R","SCHMIDT",null,"717 TAYLOR CT","BELLE FOURCHE","SD","57717","Residential Heat Pumps :- Residential Heat Pumps - ER Heat Pump :- Customer Incentives","Early Retirement Heat Pump (1-5 tons)","Residential HVAC","Air Source Heat Pump, Early Retirement",null,null,null,null,null,null,null,null,1,0,1.569,2740.6469999999999,500,"2016-02-19","2016-02-19T10:18:56.630","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531966018","BHHEPS1531966018","1661757971","JOE P","SEJVAR",null,"4600 SKYLINE DR","RAPID CITY","SD","57701","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF < 0.95","Residential HVAC","Electric Water Heater EF 0.95","50",null,null,null,"ECT 50 210",null,"0.95",null,1,0,2.0420000000000001E-2,178.89402999999999,0,"2016-02-02","2016-01-25T19:10:49.970","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532131522","BHHEPS1532131522","6796305457","STUART C","WRIGHT",null,"5430 MARSHFIELD LN","BLACK HAWK","SD","57718","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF < 0.95","Residential HVAC","Electric Water Heater EF 0.95","30",null,null,null,"PROE30 2 RH93",null,".93",null,1,0,0,0,0,"2016-03-11","2016-03-11T15:24:12.667","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532160651","BHHEPS1532160651","4357523966","RUSTY","WITTE",null,"307 VALLEY VIEW DR","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF < 0.95","Residential HVAC","Electric Water Heater EF 0.95","50",null,null,null,"650EORS",null,"0.95",null,1,0,2.0420000000000001E-2,178.89402999999999,0,"2016-03-23","2016-03-23T12:26:13.703","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532350007","BHHEPS1532350007","2692846867","MICHAEL B","ABDALLAH",null,"4615 W CHICAGO ST","RAPID CITY","SD","57702","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF < 0.95","Residential HVAC","Electric Water Heater EF 0.95","52",null,null,null,"EVR052",null,".94",null,1,0,1.7389999999999999E-2,152.31442000000001,65,"2016-04-25","2016-04-25T16:40:34.160","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532350032","BHHEPS1532350032","1354517600","RODNEY","SCHULTZ",null,"26797 RIFLEMAN RD","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF < 0.95","Residential HVAC","Electric Water Heater EF 0.95","80",null,null,null,"EVC080C2X045",null,".94",null,1,0,3.5470000000000002E-2,310.74864000000002,100,"2016-04-25","2016-04-25T17:04:08.260","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532367363","BHHEPS1532367363","4539022854","DELBERT","HASKELL",null,"23276 CLEAR CREEK RD","RAPID CITY","SD","57702","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF < 0.95","Residential HVAC","Electric Water Heater EF 0.95","52",null,null,null,"EVR052C2X045",null,".94",null,1,0,1.7389999999999999E-2,152.31442000000001,65,"2016-05-02","2016-05-02T13:37:22.440","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532484772","BHHEPS1532484772","4059245142","Bruce","Truth",null,"410 Detroit Ave","Hot Springs","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF < 0.95","Residential HVAC","Electric Water Heater EF 0.95","50",null,null,null,"12E50-DEC",null,"0.95",null,1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-06-27","2016-06-27T17:07:51.080","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532506081","BHHEPS1532506081","7346185202","LINDA","NEHMER","NEHMER, LINDA","102 S BIRCH ST","NISLAND","SD","57762","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF < 0.95","Residential HVAC","Electric Water Heater EF 0.95","40",null,null,null,"640DORS",null,".92",null,1,0,1.2700000000000001E-3,11.082459999999999,50,"2016-07-06","2016-07-06T18:30:33.143","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532576258","BHHEPS1532576258","3863801953","CALVIN J","TOBIN",null,"7504 JANE DR","BLACK HAWK","SD","57718","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF < 0.95","Residential HVAC","Electric Water Heater EF 0.95","50",null,null,null," EVR052C2X045",null,".94",null,1,0,1.6150000000000001E-2,141.49342999999999,62.5,"2016-07-27","2016-07-27T18:05:26.177","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532587108","BHHEPS1532587108","6062570192","DIANE M","GRANT",null,"3021 YALE CT","RAPID CITY","SD","57702","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF < 0.95","Residential HVAC","Electric Water Heater EF 0.95","40",null,null,null,"ECS 40 200",null,".92",null,2,0,2.5400000000000002E-3,22.164919999999999,100,"2016-08-01","2016-08-01T10:29:53.023","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531468318","BHHEPS1531468318","0379601934","STEVEN L","JACKSON",null,"5004 GALENA DR","RAPID CITY","SD","57702","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","40",null,null,null,"ES40R123-45D",null,".95","60000",1,0,1.435E-2,125.72344,70,"2015-09-02","2015-09-02T16:12:19.597","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531490684","BHHEPS1531490684","9502127105","ANGIE C","LADD",null,"7405 BRIGHTON ST","SUMMERSET","SD","57718","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENTB-50",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2015-09-15","2015-09-15T13:15:29.210","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531585432","BHHEPS1531585432","4939123801","Tara","Haffner",null,"1632 Evanston ave","Hot Springs","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"PROE50 T2 RH95",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2015-10-06","2015-10-06T20:16:47.623","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531613283","BHHEPS1531613283","0585216876","DAVID A","MORSE",null,"2232 MINNEKAHTA AVE","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650 EORS 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2015-10-19","2015-10-19T17:17:16.823","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531638726","BHHEPS1531638726","3238354226","CLIFFORD E","SCHUNOT",null,"337 N 4TH ST","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"6 50 EORT 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2015-10-29","2015-10-29T16:31:46.347","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531645539","BHHEPS1531645539","4251849979","CORNERSTONE BIBLE","CORNERSTONE BIBLE","CORNERSTONE BIBLE","27317 WIND CAVE RD                                 BLDG 4 APT 1","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","40",null,null,null,"640 EORS 100",null,".95","60000",1,0,1.435E-2,125.72344,70,"2015-11-02","2015-11-02T10:36:25.687","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531705918","BHHEPS1531705918","3388698085","BRIAN R","SPADER",null,"25161 BENDIGO CT","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50.",null,null,null,"ENTB-50",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2015-11-19","2015-11-19T17:44:51.200","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531709064","BHHEPS1531709064","5155461757","THOMAS O","SANDERSON",null,"6508 MUIRFIELD DR","RAPID CITY","SD","57702","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENT 50 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2015-11-20","2015-11-20T14:15:46.107","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531712449","BHHEPS1531712449","6118740940","TIMOTHY C","SEVERSON",null,"9112 WOODLAND DR","BLACK HAWK","SD","57718","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"6E50-D",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2015-11-23","2015-11-23T16:24:38.970","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531875845","BHHEPS1531875845","0709880466","GEORGE C","KOHLER",null,"25150 BEAR ROCK RD","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650EORT100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-01-05","2015-12-10T10:15:21.960","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531889123","BHHEPS1531889123","4740097630","ROBERT L","RYTHER",null,"1902 11TH AVE","BELLE FOURCHE","SD","57717","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"PROE50 T2 RH95",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-02","2015-12-15T13:58:14.987","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531934634","BHHEPS1531934634","3302898050","DEDE A","ENGEL",null,"3410 HALL ST","RAPID CITY","SD","57702","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50.",null,null,null,"6E50-D",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-02","2016-01-06T18:53:00.100","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531955868","BHHEPS1531955868","988776065","Jack","Huston",null,"2700 Raccoon Rd.","Sturgis","SD","57785","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50.",null,null,null,"9E50-DEL",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-02","2016-01-18T19:04:47.527","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531965364","BHHEPS1531965364","301644558","James","Kari",null,"110 5th St.","Newell","SD","57760","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"6E50D",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-02","2016-01-23T18:53:53.893","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531966004","BHHEPS1531966004","8829578649","THERESA L","SLAGEL",null,"629 N RIVER ST","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650-EORS 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-02","2016-01-25T18:48:35.740","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531966007","BHHEPS1531966007","6513494008","LOREN R","WILABY",null,"2105 MINNEKAHTA AVE","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650EORS100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-02","2016-01-25T18:55:08.190","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531966017","BHHEPS1531966017","3382233989","ORRIS","PETERSON",null,"443 S 15TH ST","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"PROE50 1 RH95 MH",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-15","2016-01-25T19:09:14.883","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531993483","BHHEPS1531993483","4055892191","SHARON M","KALVELS",null,"1509 ALBANY AVE","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","40",null,null,null,"640EORS",null,".95","60000",1,0,1.435E-2,125.72344,70,"2016-02-03","2016-02-03T10:08:49.010","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532003305","BHHEPS1532003305","4117923872","DELMAR","SLAGLE",null,"25610 US HIGHWAY 385","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"MR50245",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-10","2016-02-10T17:25:02.340","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532007682","BHHEPS1532007682","3514732621","RONALD W","CLARK",null,"2101 5TH ST","RAPID CITY","SD","57701","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","30",null,null,null,"E30HS-45",null,".95","60000",1,0,8.4499999999999992E-3,74.061549999999997,52.5,"2016-02-12","2016-02-12T12:40:54.410","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532007695","BHHEPS1532007695","2125353087","MIKE I","BOURLAND",null,"306 N 5TH ST","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650EORS100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-12","2016-02-12T13:04:09.407","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532008061","BHHEPS1532008061","2465661116","JOSHUA A","MCCASKELL",null,"1602 RILEY AVE","RAPID CITY","SD","57701","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENT 50 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-12","2016-02-12T22:43:50.370","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532011113","BHHEPS1532011113","2337211328","LORI A","ROWE",null,"6101 NORTHDALE DR","BLACK HAWK","SD","57718","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"AENT50202172519",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-15","2016-02-15T16:05:46.273","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532011118","BHHEPS1532011118","3189235034","KIM","SALZSIEDER",null,"220 S 10TH ST","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENS 50 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-15","2016-02-15T16:11:54.010","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532025424","BHHEPS1532025424","2429398731","BARBARA J","AMIOTTE",null,"509 S 15TH ST","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650EORS 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-02-22","2016-02-22T14:24:54.523","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532050963","BHHEPS1532050963","1477225149","DARRELL L","DAVIS",null,"342 N 6TH ST","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650 EORT",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-03-01","2016-03-01T11:45:17.930","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532050979","BHHEPS1532050979","2765098159","MARVIN","STEVENS",null,"601 S 4TH ST","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650EORT",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-03-01","2016-03-01T11:50:59.890","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532051387","BHHEPS1532051387","5640969272","OUTLAW RANCH","OUTLAW RANCH","OUTLAW RANCH","12720 OUTLAW RANCH RD","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENS 50-100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-03-01","2016-03-01T13:37:34.190","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532069179","BHHEPS1532069179","6690637041","BECKI M","SOTHERLAND",null,"2022 UNIVERSITY AVE","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650 EORS",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-03-03","2016-03-03T18:31:31.667","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532116030","BHHEPS1532116030","9847575836","CYNTHIA A","HOCKELBERG",null,"1206 PINE ST","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENS 50 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-03-11","2016-03-11T15:14:40.740","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532152198","BHHEPS1532152198","6535912858","GERALD K","HIGGINS",null,"6126 BLAKE RD","RAPID CITY","SD","57702","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"Es50R955 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-03-18","2016-03-18T15:54:46.297","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532244983","BHHEPS1532244983","2498863972","MATT P","LEWISON",null,"24952 DELICATE DR","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"6E50-D",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-04-01","2016-03-31T17:33:54.037","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532244998","BHHEPS1532244998","1905165702","MARGARET E","LOUCKS",null,"704 CROOK ST","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENTB-50",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-04-01","2016-03-31T18:00:21.520","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532245014","BHHEPS1532245014","9408645309","MICHAEL C","HILTUNEN",null,"25137 GRANITE HEIGHTS DR","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENSB-50",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-04-01","2016-03-31T18:09:28.520","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532323335","BHHEPS1532323335","9744244147","CALVIN L","BERGSTROM",null,"405 S 16TH ST","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"6E50-D",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-04-11","2016-04-11T13:23:41.057","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532329651","BHHEPS1532329651","2062916000","CLAYTON B","SHAW",null,"1921 EDGEWOOD TER","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","40",null,null,null,"640EORS-110",null,".95","60000",1,0,1.435E-2,125.72344,70,"2016-04-14","2016-04-14T13:38:55.913","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532334455","BHHEPS1532334455","5646863082","ROBERT","HARTMAN",null,"28530 OLD HIGHWAY 18","EDGEMONT","SD","57735","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","40",null,null,null,"6EM40-D",null,".95","60000",1,0,1.435E-2,125.72344,70,"2016-04-18","2016-04-18T13:13:31.020","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532334958","BHHEPS1532334958","3433267091","RODGER","WOEPPEL",null,"309 S 14TH ST","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650EORS - 110",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-04-18","2016-04-18T18:31:50.913","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532336490","BHHEPS1532336490","8446455530","ROXANNE J","SCISSONS",null,"1425 BADGER CLARK RD","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650 EORS -110",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-04-19","2016-04-19T15:58:33.270","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532349708","BHHEPS1532349708","4497677381","PAUL","SEMERAD",null,"2608 MEADOW DR","STURGIS","SD","57785","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENT 50 D",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-04-25","2016-04-25T13:59:00.883","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532349990","BHHEPS1532349990","5977577261","CRAIG","YANDRE",null,"7300 CAROLE DR","BLACK HAWK","SD","57718","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"E50H6-45 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-04-25","2016-04-25T16:30:47.190","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532362614","BHHEPS1532362614","9266889901","MARILYN A","RUEDIGER",null,"719 PINE RD","SPEARFISH","SD","57783","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"58650",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-04-29","2016-04-29T13:19:06.407","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532432533","BHHEPS1532432533","3729608632","ROGER K","HORTON",null,"1011 BURLINGTON CIR","EDGEMONT","SD","57735","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50.00",null,null,null,"650EORS110",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-06-01","2016-06-01T10:18:28.490","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532435046","BHHEPS1532435046","4194694436","ROCKY L","VOLKER",null,"3313 HALL ST","RAPID CITY","SD","57702","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"E50R645110",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-06-02","2016-06-02T17:04:06.833","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532442023","BHHEPS1532442023","3158292248","GUY T","REMAN",null,"714 FILLMORE ST","WHITEWOOD","SD","57793","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"E50H6-45 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-06-06","2016-06-06T13:47:06.087","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532443761","BHHEPS1532443761","2508306275","RANDY C","SCOTT",null,"12762 CLUBVIEW DR","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"650EORS110",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-06-07","2016-06-07T14:50:09.260","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532450897","BHHEPS1532450897","1020972652","BRUCE B","LARSEN",null,"25351 LOWER FRENCH CREEK RD","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENS 50 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-06-10","2016-06-10T15:29:17.387","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532502066","BHHEPS1532502066","5299001084","WANDA J","OSBORNE",null,"7109 GROSBEAK LN","BLACK HAWK","SD","57718","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"MR50245",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-07-05","2016-07-05T11:07:36.013","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532511213","BHHEPS1532511213","6302835542","MIKE","WADSWORTH",null,"180 SHOOTING STAR LN","CUSTER","SD","57730","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","40",null,null,null,"PRO E40 2 RH95",null,".95","60000",1,0,1.435E-2,125.72344,70,"2016-07-08","2016-07-08T15:42:44.003","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532546518","BHHEPS1532546518","4532403801","JOE J","BROSMIRE",null,"1210 3RD AVE","EDGEMONT","SD","57735","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","40.",null,null,null,"E40R6-45",null,".95","60000",1,0,1.435E-2,125.72344,70,"2016-07-14","2016-07-14T10:38:37.830","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532559340","BHHEPS1532559340","2061353073","TIM","FAST",null,"2219 FERN CIR","HOT SPRINGS","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","50",null,null,null,"ENT 50 100",null,".95","60000",1,0,2.0420000000000001E-2,178.89402999999999,87.5,"2016-07-20","2016-07-20T18:17:32.437","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532831493","BHHEPS1532831493","3958055951","Patty","Haines",null,"946 South 6th","Hot Springs","SD","57747","Residential Water Heating :- Customer Incentives","Electric Water Heater - EF >= 0.95","Residential HVAC","Electric Water Heater EF ≥ 0.95","40",null,null,null,"6EM40-0",null,"0.95","60000",1,0,1.435E-2,125.72344,70,"2016-08-10","2016-08-10T16:38:24.363","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532021360","BHHEPS1532021360","5396883974","CALVIN G","DARNALL",null,"12548 OLD HILL CITY RD","HILL CITY","SD","57745","Residential Heat Pumps :- Residential Heat Pumps - Geothermal Heat Pumps :- Customer Incentives","Geothermal Heat Pump - EER >= 21.1, COP >= 4.1","Residential HVAC","Geothermal Heat Pump",null,null,null,null,"HXT048D11MM1",null,null,null,1,0,1.88,6580.357,800,"2016-02-18","2016-02-18T18:09:12.213","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532559235","BHHEPS1532559235","4469902558","RICHARD M","LITTLE","RICHARD M LITTLE","2320 PASQUE LOOP","SPEARFISH","SD","57783","Residential Heat Pumps :- Residential Heat Pumps - Geothermal Heat Pumps :- Customer Incentives","Geothermal Heat Pump - EER >= 21.1, COP >= 4.1","Residential HVAC","Geothermal Heat Pump",null,null,null,null,"HYT072",null,null,null,1,0,2.863,9898.9030000000002,1200,"2016-07-20","2016-07-20T17:29:55.503","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532559340","BHHEPS1532559340","2061353073","TIM","FAST",null,"2219 FERN CIR","HOT SPRINGS","SD","57747","Residential Heat Pumps :- Residential Heat Pumps - Geothermal Heat Pumps :- Customer Incentives","Geothermal Heat Pump - EER >= 21.1, COP >= 4.1","Residential HVAC","Geothermal Heat Pump",null,null,null,null,"HXT036D",null,null,null,1,0,1.7450000000000001,5305.49,600,"2016-07-20","2016-07-20T18:17:32.437","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531606986","BHHEPS1531606986","4899088769","CLAYTON L","KING",null,"136 N 9TH ST","CUSTER","SD","57730","Residential Heat Pumps :- Residential Heat Pumps - HP Water Heater :- Customer Incentives","Heat Pump Water Heater","Residential HVAC","Heat Pump Water Heater",null,null,null,null,"GEH50DEED",null,null,null,1,0,0.11899999999999999,2508,250,"2015-10-16","2015-10-16T13:17:14.980","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531966002","BHHEPS1531966002","6303721446","REBECCA L","ERNST",null,"6408 W ELMWOOD DR","BLACK HAWK","SD","57718","Residential Heat Pumps :- Residential Heat Pumps - HP Water Heater :- Customer Incentives","Heat Pump Water Heater","Residential HVAC","Heat Pump Water Heater",null,null,null,null,"GEH50DEEDSRB",null,null,null,1,0,0.11899999999999999,2508,250,"2016-02-01","2016-01-25T18:41:42.647","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532244990","BHHEPS1532244990","7137911962","DENISE","SWARTZ",null,"12107 ARGYLE RD","HOT SPRINGS","SD","57747","Residential Heat Pumps :- Residential Heat Pumps - HP Water Heater :- Customer Incentives","Heat Pump Water Heater","Residential HVAC","Heat Pump Water Heater",null,null,null,null,"GEH50DFEJSRA",null,null,null,1,0,0.13600000000000001,2877,250,"2016-04-01","2016-03-31T17:44:05.613","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532435038","BHHEPS1532435038","5548863823","SCOTT M","HENRIKSON",null,"5860 TIMBERLINE RD W","RAPID CITY","SD","57702","Residential Heat Pumps :- Residential Heat Pumps - HP Water Heater :- Customer Incentives","Heat Pump Water Heater","Residential HVAC","Heat Pump Water Heater",null,null,null,null,"HHPT 80 102",null,null,null,1,0,0.20100000000000001,4247,400,"2016-06-02","2016-06-02T16:50:32.617","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531858949","BHHEPS1531858949","4733370764","GLORIA J","HUNSTAD",null,"4217 FOOTHILL DR","RAPID CITY","SD","57702","Residential Heat Pumps :- Residential Heat Pumps - HP Replace Electric :- Customer Incentives","Replace Electric Furnace With Heat Pump","Residential HVAC","Air Source Heat Pump, Replace Furnace",null,null,null,null,null,null,null,null,1,0,0,10816.700805,1500,"2015-12-04","2015-12-04T17:24:11.790","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531972244","BHHEPS1531972244","4277248200","EVAN","HUTCHINGS",null,"7105 GROSBEAK LN","BLACK HAWK","SD","57718","Residential Heat Pumps :- Residential Heat Pumps - HP Replace Electric :- Customer Incentives","Replace Electric Furnace With Heat Pump","Residential HVAC","Air Source Heat Pump, Replace Furnace",null,null,null,null,"XP17-036-230",null,null,null,1,0,0,16520.175522000001,1500,"2016-02-01","2016-01-27T18:08:42.560","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1531995600","BHHEPS1531995600","5948926038","R FRED","THURSTON",null,"6665 W HIGHWAY 44","RAPID CITY","SD","57702","Residential Heat Pumps :- Residential Heat Pumps - HP Replace Electric :- Customer Incentives","Replace Electric Furnace With Heat Pump","Residential HVAC","Air Source Heat Pump, Replace Furnace",null,null,null,null,"ASZ160301L",null,null,null,1,0,0,13556.742941,1500,"2016-02-04","2016-02-04T12:35:31.267","Application Completed"]
["Residential - BHPSD - Residential Energy Efficiency Rebate","BHHEPS1532327544","BHHEPS1532327544","4975641835","JOHN","FEJFAR",null,"25425 HE SAPA TRL","CUSTER","SD","57730","Residential Heat Pumps :- Residential Heat Pumps - HP Replace Electric :- Customer Incentives","Replace Electric Furnace With Heat Pump","Residential HVAC","Air Source Heat Pump, Replace Furnace",null,null,null,null,"4TWv8048a",null,null,null,1,0,0.22800000000000001,23186.588705999999,1500,"2016-04-13","2016-04-13T16:07:57.067","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531139365","BHHEPS1531139365","1530938308","MARY","MYERS",null,"12461 LIZZIE LN","CUSTER","SD","57730","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"RF26J7500**",null,null,null,1,0,8.0000000000000002E-3,70,40,"2015-10-12","2015-05-26T17:22:37.330","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531146705","BHHEPS1531146705","1343619946","GREGG","WATSON",null,"11130 STAFFORD LOOP","BELLE FOURCHE","SD","57717","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"70699 LED/RT6/700/827/FL80",null,null,null,26,0,9.6199999999999994E-2,812.73400000000004,260,"2015-10-12","2015-05-29T15:25:43.880","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531146705","BHHEPS1531146705","1343619946","GREGG","WATSON",null,"11130 STAFFORD LOOP","BELLE FOURCHE","SD","57717","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"7160#",null,null,null,1,0,7.0000000000000001E-3,60,40,"2015-10-12","2015-05-29T15:25:43.880","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531468437","BHHEPS1531468437","1321573448","GEORGE E","PONGRUBER",null,"2408 WINDMILL DR","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,20,"2015-09-02","2015-09-02T18:37:37.780","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531468438","BHHEPS1531468438","3085247401","LINDA","BUFFORD",null,"1220 BALDWIN ST","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,8.0999999999999996E-3,69.575999999999993,15,"2015-09-02","2015-09-02T18:43:44.093","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531468438","BHHEPS1531468438","3085247401","LINDA","BUFFORD",null,"1220 BALDWIN ST","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-09-02","2015-09-02T18:43:44.093","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531468439","BHHEPS1531468439","5222315985","LARRY","FRITZ",null,"3600 SHERIDAN LAKE RD                             APT 336","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,25,"2015-09-02","2015-09-02T18:45:41.257","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531482869","BHHEPS1531482869","0237876739","LURA J","POLENZ",null,"728 2ND ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"2536060*41",null,null,null,1,0,5.0000000000000001E-3,41,40,"2015-09-10","2015-09-10T17:39:33.377","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531485366","BHHEPS1531485366","6034227895","TERESA S","JOHNSON",null,"3445 BROOKSIDE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"FFPE33B1QM",null,null,null,1,0,7.0000000000000001E-3,62,40,"2015-09-11","2015-09-11T14:09:59.470","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531490689","BHHEPS1531490689","2787641089","MARY M","VOGEL","VOGEL, MARY M","4430 BELLEWOOD DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"LFC22770**",null,null,null,1,0,6.0000000000000001E-3,56,40,"2015-09-15","2015-09-15T13:23:40.913","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531497687","BHHEPS1531497687","0263196687","THOMAS R","GEISER",null,"1446 BALTIMORE AVE","HOT SPRINGS","SD","57747","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"RF263B*AE**",null,null,null,1,0,1.4E-2,122,40,"2015-09-18","2015-09-18T10:54:35.917","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531510738","BHHEPS1531510738","9189290268","MARY","ALBRECHTSEN",null,"381 UPPER VALLEY RD","SPEARFISH","SD","57783","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"RH30H9500**",null,null,null,1,0,8.0000000000000002E-3,68,40,"2015-09-24","2015-09-24T16:23:19.723","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531524895","BHHEPS1531524895","0927428765","GARY W","LENGKEEK",null,"130 SAINT PATRICK ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"7946*",null,null,null,1,0,7.0000000000000001E-3,59,40,"2015-09-25","2015-09-25T15:42:17.117","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529167","BHHEPS1531529167","5669479099","SHEILA R","JOHNSON",null,"6935 TOWNSEND ST","SUMMERSET","SD","57718","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"FGHS2631P**A",null,null,null,1,0,7.0000000000000001E-3,62,40,"2015-09-28","2015-09-28T10:24:58.307","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529274","BHHEPS1531529274","0000000012","TERRY","SMITH",null,"5212 WINTERSET","RAPID CITY","SD","57703","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,15,"2015-09-28","2015-09-28T11:50:45.867","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529278","BHHEPS1531529278","0000000013","SANDY","WENTZ",null,"2929 JOLLY LN","RAPID CITY","SD","57703","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-09-28","2015-09-28T11:56:17.730","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529284","BHHEPS1531529284","0000000014","KRISTINA","LANGWORTHY",null,"14795 HIGHLIGHT","RAPID CITY","SD","57703","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-09-28","2015-09-28T12:00:44.083","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529328","BHHEPS1531529328","0000000016","DENNIS","LAUGHLIN",null,"4648 LOFTY","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-09-28","2015-09-28T12:02:49.703","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529332","BHHEPS1531529332","0000000018","JEREMY","FRIE",null,"13759 BEARS LOOSE RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,10,"2015-09-28","2015-09-28T12:05:25.727","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529335","BHHEPS1531529335","0000000020","BARRETT","WENDT",null,"13745 47TH AVE","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,10,"2015-09-28","2015-09-28T12:10:55.363","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529342","BHHEPS1531529342","9857720260","GUSTAVO","LUNA",null,"617 1/2 SAINT JOSEPH ST                           APT 14","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-09-28","2015-09-28T12:19:01.060","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529343","BHHEPS1531529343","2297154855","KEVIN","MYERS",null,"1409 PANORAMA CIR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,3.7999999999999999E-2,322.67,50,"2015-09-28","2015-09-28T12:20:27.950","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529346","BHHEPS1531529346","1004926301","RANDY L","MICHALOV",null,"2929 WISCONSIN AVE","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,10,"2015-09-28","2015-09-28T12:21:46.457","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529346","BHHEPS1531529346","1004926301","RANDY L","MICHALOV",null,"2929 WISCONSIN AVE","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,2.2800000000000001E-2,193.602,30,"2015-09-28","2015-09-28T12:21:46.457","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529350","BHHEPS1531529350","2246183095","LANA K","HUSSEY",null,"2720 WESTGATE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5,"2015-09-28","2015-09-28T12:23:29.947","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529350","BHHEPS1531529350","2246183095","LANA K","HUSSEY",null,"2720 WESTGATE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-09-28","2015-09-28T12:23:29.947","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529350","BHHEPS1531529350","2246183095","LANA K","HUSSEY",null,"2720 WESTGATE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,5.4000000000000003E-3,46.384,10,"2015-09-28","2015-09-28T12:23:29.947","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529352","BHHEPS1531529352","3430838089","LINDA L","SWAN",null,"3805 BROOKSIDE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5,"2015-09-28","2015-09-28T12:25:24.167","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529352","BHHEPS1531529352","3430838089","LINDA L","SWAN",null,"3805 BROOKSIDE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,2.2800000000000001E-2,193.602,30,"2015-09-28","2015-09-28T12:25:24.167","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529353","BHHEPS1531529353","3625846291","ALLISON","GRECO",null,"801 12TH ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,0.04,337.8,50,"2015-09-28","2015-09-28T12:26:53.753","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529353","BHHEPS1531529353","3625846291","ALLISON","GRECO",null,"801 12TH ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,20,"2015-09-28","2015-09-28T12:26:53.753","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529355","BHHEPS1531529355","3447369581","MATT P","IRWIN",null,"5204 CHATEAUX RIDGE CT","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,8,0,2.1600000000000001E-2,185.536,40,"2015-09-28","2015-09-28T12:28:27.160","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529357","BHHEPS1531529357","5988324498","ANGELA J","RYKHUS",null,"1123 12TH ST                                       2ND","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5,"2015-09-28","2015-09-28T12:29:41.493","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529357","BHHEPS1531529357","5988324498","ANGELA J","RYKHUS",null,"1123 12TH ST                                       2ND","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,5.4000000000000003E-3,46.384,10,"2015-09-28","2015-09-28T12:29:41.493","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529357","BHHEPS1531529357","5988324498","ANGELA J","RYKHUS",null,"1123 12TH ST                                       2ND","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,5,"2015-09-28","2015-09-28T12:29:41.493","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529361","BHHEPS1531529361","8379134399","JOY L","ZEIGLER",null,"51 GLENSHIRE DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,8.0999999999999996E-3,69.575999999999993,15,"2015-09-28","2015-09-28T12:31:53.147","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529361","BHHEPS1531529361","8379134399","JOY L","ZEIGLER",null,"51 GLENSHIRE DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,15,"2015-09-28","2015-09-28T12:31:53.147","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529366","BHHEPS1531529366","3982385653","SCOTT","TAECKER",null,"218 CLEVELAND ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,20,"2015-09-28","2015-09-28T12:33:47.547","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529366","BHHEPS1531529366","3982385653","SCOTT","TAECKER",null,"218 CLEVELAND ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-09-28","2015-09-28T12:33:47.547","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529372","BHHEPS1531529372","1610157337","KHOSRO","SHAHBAZI",null,"5556 NUGGET GULCH DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5,"2015-09-28","2015-09-28T12:35:55.880","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529372","BHHEPS1531529372","1610157337","KHOSRO","SHAHBAZI",null,"5556 NUGGET GULCH DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,5.4000000000000003E-3,46.384,10,"2015-09-28","2015-09-28T12:35:55.880","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529372","BHHEPS1531529372","1610157337","KHOSRO","SHAHBAZI",null,"5556 NUGGET GULCH DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-09-28","2015-09-28T12:35:55.880","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529378","BHHEPS1531529378","2761297570","LANCE A","ALLEN",null,"624 SAINT ANDREW ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,15,"2015-09-28","2015-09-28T12:38:27.783","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529384","BHHEPS1531529384","4788743452","WILLIS C","SUTLIFF",null,"4819 STEAMBOAT CIR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,10,"2015-09-28","2015-09-28T12:41:43.310","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529384","BHHEPS1531529384","4788743452","WILLIS C","SUTLIFF",null,"4819 STEAMBOAT CIR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,5.4000000000000003E-3,46.384,10,"2015-09-28","2015-09-28T12:41:43.310","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529384","BHHEPS1531529384","4788743452","WILLIS C","SUTLIFF",null,"4819 STEAMBOAT CIR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,15,"2015-09-28","2015-09-28T12:41:43.310","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529389","BHHEPS1531529389","0492917628","MRS JACK","LEE",null,"2012 HILL ST","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,25,"2015-09-28","2015-09-28T12:43:44.220","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529392","BHHEPS1531529392","0799093276","DOROTHY","TIFFT",null,"1211 10TH ST","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,25,"2015-09-28","2015-09-28T12:44:53.483","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529394","BHHEPS1531529394","5139755951","RICHARD H","PERSON",null,"2717 ARROWHEAD DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,25,"2015-09-28","2015-09-28T12:46:04.543","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529395","BHHEPS1531529395","1738408269","DAVID M","ELSOM",null,"2025 LONE TREE LN","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,0.02,168.9,25,"2015-09-28","2015-09-28T12:47:28.020","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529395","BHHEPS1531529395","1738408269","DAVID M","ELSOM",null,"2025 LONE TREE LN","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,25,"2015-09-28","2015-09-28T12:47:28.020","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529398","BHHEPS1531529398","7245360791","TIM","RATH",null,"21409 US HIGHWAY 14A","LEAD","SD","57754","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,25,0,0.1,844.5,125,"2015-09-28","2015-09-28T12:48:47.160","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529401","BHHEPS1531529401","3387325825","BRANDON","OLSON",null,"1209 9TH ST                                       # A","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,5,"2015-09-28","2015-09-28T12:50:06.730","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531529401","BHHEPS1531529401","3387325825","BRANDON","OLSON",null,"1209 9TH ST                                       # A","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,2.7000000000000001E-3,23.192,5,"2015-09-28","2015-09-28T12:50:06.730","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531589652","BHHEPS1531589652","2260559557","RON R","HOARD",null,"1916 SUGAR CREEK PL","SPEARFISH","SD","57783","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"LFXS27566*",null,null,null,1,0,8.0000000000000002E-3,70,40,"2015-10-08","2015-10-08T10:35:57.077","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531589740","BHHEPS1531589740","6377876682","KENNETH","POITRAS",null,"6820 RIVIERA CT","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"GFE28HGH****",null,null,null,1,0,8.0000000000000002E-3,72,40,"2015-10-08","2015-10-08T11:37:34.030","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531591918","BHHEPS1531591918","3006908341","SHASTA","MORENO",null,"671 TEXAS ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"7402#",null,null,null,1,0,8.0000000000000002E-3,74,40,"2015-10-09","2015-10-09T11:34:13.603","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531592055","BHHEPS1531592055","4007991365","ELIZABETH A","WILSON",null,"325 W ILLINOIS ST","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,25,"2015-10-09","2015-10-09T13:06:01.353","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531592057","BHHEPS1531592057","4024317579","HOLLYE G","POPE",null,"838 5TH AVE","BELLE FOURCHE","SD","57717","Residential Lighting & Appliances :- CFL :- Customer Incentives","CFL","Residential Lighting","CFL",null,null,null,null,"0",null,null,null,10,0,3.5999999999999997E-2,302.51,15,"2015-10-09","2015-10-09T13:08:00.470","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531592059","BHHEPS1531592059","1476927905","LINDA M","PAPENDICK",null,"2329 MINNEWASTA RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,8.0999999999999996E-3,69.575999999999993,15,"2015-10-09","2015-10-09T13:10:33.663","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531592061","BHHEPS1531592061","0623695131","VANCE A","CROCKER",null,"835 ENCHANTED PINES DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,0.02,168.9,25,"2015-10-09","2015-10-09T13:12:03.980","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531592063","BHHEPS1531592063","6276097106","MARY J","STERN",null,"475 STEALTH LN","BOX ELDER","SD","57719","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,20,"2015-10-09","2015-10-09T13:14:10.797","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531596315","BHHEPS1531596315","6577164143","TINA M","HUFFMAN",null,"2124 SHERMAN ST","STURGIS","SD","57785","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"2537062*41",null,null,null,1,0,5.0000000000000001E-3,44,40,"2015-10-12","2015-10-12T17:35:13.033","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531606999","BHHEPS1531606999","0738947417","LARRY G","KAISER",null,"3244 LELAND LN                                    APT BMT","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"RH25H5611**",null,null,null,1,0,7.0000000000000001E-3,63,40,"2015-10-16","2015-10-16T13:33:54.600","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531610457","BHHEPS1531610457","0406008420","TOBY","SUTTON",null,"14865 TELLURIDE ST","SUMMERSET","SD","57769","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"253.7041*41",null,null,null,1,0,7.0000000000000001E-3,63,40,"2015-10-19","2015-10-19T13:09:32.830","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531613282","BHHEPS1531613282","6709884934","TRACY R","MANNHALTER",null,"3302 SIMPSON DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"GFE26GMH****",null,null,null,1,0,8.0000000000000002E-3,70,40,"2015-10-19","2015-10-19T17:14:39.543","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531614858","BHHEPS1531614858","0186806786","DAVID L","SEVERSON",null,"12043 FOX TAIL LN","CUSTER","SD","57730","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"LFX28968**",null,null,null,1,0,8.0000000000000002E-3,70,40,"2015-10-20","2015-10-20T10:42:00.540","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531626887","BHHEPS1531626887","0956204101","DARLENE","WEBER",null,"5109 RIDGEVIEW RD","RAPID CITY","SD","57701","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"WRB322DMB",null,null,null,1,0,6.0000000000000001E-3,56,40,"2015-10-26","2015-10-26T12:55:16.227","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531628764","BHHEPS1531628764","4557532254","KEITH ALAN","GADE",null,"2114 HARNEY DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,20,"2015-10-27","2015-10-27T10:45:45.720","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531628764","BHHEPS1531628764","4557532254","KEITH ALAN","GADE",null,"2114 HARNEY DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,15,"2015-10-27","2015-10-27T10:45:45.720","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531628769","BHHEPS1531628769","2381334378","VICKI A","WISZ",null,"3328 HARMONY LN","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,25,"2015-10-27","2015-10-27T10:48:11.617","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531628774","BHHEPS1531628774","0441974889","DEBRA L","CHASE",null,"907 ZIEBACH ST                                    LOT 77","BELLE FOURCHE","SD","57717","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-10-27","2015-10-27T10:49:42.683","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531628774","BHHEPS1531628774","0441974889","DEBRA L","CHASE",null,"907 ZIEBACH ST                                    LOT 77","BELLE FOURCHE","SD","57717","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,5.4000000000000003E-3,46.384,10,"2015-10-27","2015-10-27T10:49:42.683","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531628778","BHHEPS1531628778","5076384876","KENNETH L","MEIROSE",null,"1211 PINE VIEW DR","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5,"2015-10-27","2015-10-27T10:53:53.620","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531628778","BHHEPS1531628778","5076384876","KENNETH L","MEIROSE",null,"1211 PINE VIEW DR","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-10-27","2015-10-27T10:53:53.620","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531628786","BHHEPS1531628786","6076501401","GEORGE W","KETTERLING",null,"2925 SAPPHIRE LN","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,5,"2015-10-27","2015-10-27T10:55:56.203","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531628788","BHHEPS1531628788","5849030331","PHILLIP RP","HELLER",null,"102 ROSANDER AVE","VALE","SD","57788","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-10-27","2015-10-27T10:57:11.463","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531638709","BHHEPS1531638709","3973957535","VERN G","HAGEDORN",null,"1019 EVANSTON AVE","HOT SPRINGS","SD","57747","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,20,"2015-10-29","2015-10-29T16:15:31.653","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531638709","BHHEPS1531638709","3973957535","VERN G","HAGEDORN",null,"1019 EVANSTON AVE","HOT SPRINGS","SD","57747","Residential Lighting & Appliances :- CFL :- Customer Incentives","CFL","Residential Lighting","CFL",null,null,null,null,"0",null,null,null,4,0,1.44E-2,121.004,6,"2015-10-29","2015-10-29T16:15:31.653","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531645500","BHHEPS1531645500","4389797003","ERIC S","SUTTON",null,"11127 BIG HORN LOOP","PIEDMONT","SD","57769","Residential Lighting & Appliances :- CFL :- Customer Incentives","CFL","Residential Lighting","CFL",null,null,null,null,"0",null,null,null,6,0,2.1600000000000001E-2,181.506,9,"2015-11-02","2015-11-02T10:10:22.023","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531645502","BHHEPS1531645502","4048642651","DAVID E","HOLM",null,"3812 CENTENNIAL CT","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.35E-2,115.96,25,"2015-10-29","2015-11-02T10:11:58.817","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531690460","BHHEPS1531690460","4447396276","BRENDA G","JOHNSON",null,"2445 MERLOT DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,20,"2015-11-13","2015-11-13T13:19:03.370","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531690463","BHHEPS1531690463","0386603600","BRIAN S","LEWIS",null,"6407 SEMINOLE LN","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,10,"2015-11-13","2015-11-13T13:21:54.360","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531690464","BHHEPS1531690464","1568965585","DAVID L","PALMER",null,"21532 US HIGHWAY 85","LEAD","SD","57754","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,25,"2015-11-13","2015-11-13T13:23:12.447","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531690466","BHHEPS1531690466","0264293864","HAVEN L","STUCK",null,"8750 SCHROEDER RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,0.02,168.9,25,"2015-11-13","2015-11-13T13:24:59.740","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531690466","BHHEPS1531690466","0264293864","HAVEN L","STUCK",null,"8750 SCHROEDER RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,5,"2015-11-13","2015-11-13T13:24:59.740","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531690466","BHHEPS1531690466","0264293864","HAVEN L","STUCK",null,"8750 SCHROEDER RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,2.7000000000000001E-3,23.192,5,"2015-11-13","2015-11-13T13:24:59.740","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531690469","BHHEPS1531690469","0628359193","BOB","BIELMAIER",null,"4255 FAIRWAY HILLS DR                             APT 302","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5,"2015-11-13","2015-11-13T13:26:49.767","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531690469","BHHEPS1531690469","0628359193","BOB","BIELMAIER",null,"4255 FAIRWAY HILLS DR                             APT 302","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,2.7000000000000001E-3,23.192,5,"2015-11-13","2015-11-13T13:26:49.767","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531690469","BHHEPS1531690469","0628359193","BOB","BIELMAIER",null,"4255 FAIRWAY HILLS DR                             APT 302","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,5,"2015-11-13","2015-11-13T13:26:49.767","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531697790","BHHEPS1531697790","6438048689","JAN","SPEIRS",null,"141 N 6TH ST","HOT SPRINGS","SD","57747","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"FFHT2021Q*",null,null,null,1,0,5.0000000000000001E-3,44,40,"2015-11-16","2015-11-16T14:47:01.070","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531705423","BHHEPS1531705423","3388698085","BRIAN R","SPADER",null,"25161 BENDIGO CT","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,"Sylvania Ultra Light Disc 73676",null,null,null,22,0,0.10340000000000001,887.34799999999996,110,"2015-11-19","2015-11-19T13:40:34.387","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531711926","BHHEPS1531711926","4750518068","HUGH T","BOYLE",null,"3803 PARKRIDGE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,20,"2015-11-23","2015-11-23T10:14:32.697","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531711926","BHHEPS1531711926","4750518068","HUGH T","BOYLE",null,"3803 PARKRIDGE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,5,"2015-11-23","2015-11-23T10:14:32.697","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531712458","BHHEPS1531712458","4509509095","JOAN M","TITUS",null,"1317 GREENBRIAR ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"GYE22KMH****",null,null,null,1,0,8.0000000000000002E-3,66,40,"2015-11-23","2015-11-23T16:32:35.473","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531726668","BHHEPS1531726668","0473007564","ROBERT W","BICKETT",null,"5528 WILDWOOD DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,0.02,168.9,25,"2015-12-01","2015-12-01T15:55:00.280","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531726668","BHHEPS1531726668","0473007564","ROBERT W","BICKETT",null,"5528 WILDWOOD DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,25,"2015-12-01","2015-12-01T15:55:00.280","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531861586","BHHEPS1531861586","0551445792","ROBERT J","RICK",null,"625 S BERRY PINE RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"LMXS30776*",null,null,null,1,0,8.0000000000000002E-3,73,40,"2016-02-02","2015-12-07T14:22:53.983","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531929387","BHHEPS1531929387","8048453855","SHARON L","PALMER",null,"51 NEBRASKA ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,25,0,0.1,844.5,125,"2015-12-08","2016-01-04T16:41:22.897","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531929387","BHHEPS1531929387","8048453855","SHARON L","PALMER",null,"51 NEBRASKA ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,25,0,9.5000000000000001E-2,806.67499999999995,125,"2015-12-08","2016-01-04T16:41:22.897","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531929395","BHHEPS1531929395","9252044431","CARMEN L","BROWN",null,"4650 STURGIS RD                                   LOT 11","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,3.7999999999999999E-2,322.67,50,"2015-12-03","2016-01-04T16:47:39.183","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531929401","BHHEPS1531929401","2607823769","DOUGLAS E","NELSON",null,"11085 MT SHADOW RD","PIEDMONT","SD","57769","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,7,0,2.6599999999999999E-2,225.869,35,"2015-12-07","2016-01-04T16:49:30.300","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531929405","BHHEPS1531929405","6558223311","MAX","CARLSON",null,"1416 FULTON ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,20,"2015-12-07","2016-01-04T16:52:39.133","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531929405","BHHEPS1531929405","6558223311","MAX","CARLSON",null,"1416 FULTON ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,5,"2015-12-07","2016-01-04T16:52:39.133","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531929406","BHHEPS1531929406","4445387588","BRENDA","NICKERSON",null,"3735 SONORA DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,10,"2015-12-07","2016-01-04T16:54:35.693","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531929406","BHHEPS1531929406","4445387588","BRENDA","NICKERSON",null,"3735 SONORA DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,10,"2015-12-07","2016-01-04T16:54:35.693","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531965932","BHHEPS1531965932","4786679034","DONALD A","JARVINEN",null,"3641 SERENDIPITY LN","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"FFHT1621Q*",null,null,null,1,0,5.0000000000000001E-3,40,40,"2016-02-02","2016-01-25T16:03:09.130","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531965939","BHHEPS1531965939","7244963560","LINDA","HAUGHT",null,"6490 LEISURE LN","SUMMERSET","SD","57718","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"KRSF505*****",null,null,null,1,0,1.0999999999999999E-2,93,40,"2016-02-02","2016-01-25T16:06:30.173","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531965942","BHHEPS1531965942","5839937365","WALTER JR","HOFMANN",null,"3506 ELM AVE","RAPID CITY","SD","57701","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"LFC25776**",null,null,null,1,0,7.0000000000000001E-3,60,40,"2016-02-01","2016-01-25T16:08:30.233","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531965944","BHHEPS1531965944","6018978115","RICH N","SAGEN",null,"4131 PARK DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"7904#",null,null,null,1,0,7.0000000000000001E-3,59,40,"2016-02-17","2016-01-25T16:09:49.963","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531965947","BHHEPS1531965947","4218718827","JEAN","HINZMAN",null,"2705 WISCONSIN AVE","RAPID CITY","SD","57701","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"WRB322DMB",null,null,null,1,0,6.0000000000000001E-3,56,40,"2016-02-02","2016-01-25T16:11:40.097","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531966008","BHHEPS1531966008","2556154981","JANA","DALE",null,"18992 HELMER RD","BELLE FOURCHE","SD","57717","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"SLD606830WH",null,null,null,82,0,0.3034,2579.8020000000001,820,"2016-02-01","2016-01-25T18:56:16.407","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531966008","BHHEPS1531966008","2556154981","JANA","DALE",null,"18992 HELMER RD","BELLE FOURCHE","SD","57717","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"RL560WH6830",null,null,null,7,0,2.8000000000000001E-2,237.167,70,"2016-02-01","2016-01-25T18:56:16.407","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531973706","BHHEPS1531973706","0323967790","BRET E","MORTON",null,"12433 HAZELRODT CUTOFF","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,4.7E-2,398.3,50,"2016-01-28","2016-01-28T10:06:41.533","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531973707","BHHEPS1531973707","4598378754","SHERYL A","LANGFITT",null,"1301 SUNDANCE CIR","BELLE FOURCHE","SD","57717","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.8800000000000001E-2,159.32,20,"2016-01-28","2016-01-28T10:08:48.057","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531973708","BHHEPS1531973708","5982166294","DEANNA M","YOUPEE",null,"253 STUMER RD                                      APT 10","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,8,0,3.7600000000000001E-2,318.64,40,"2016-01-28","2016-01-28T10:10:35.797","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531973710","BHHEPS1531973710","1863242815","ROBERT M JR","LAIRD",null,"706 E TALLENT ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,7,0,2.8000000000000001E-2,236.46,35,"2016-01-28","2016-01-28T10:12:11.850","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531973721","BHHEPS1531973721","2303815262","JOSEPH L","REEVES",null,"808 HUDSON CIR","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,5,"2016-01-28","2016-01-28T10:17:40.857","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531973722","BHHEPS1531973722","7725172030","JENNIFER J","BYINGTON",null,"4036 W MAIN ST","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,20,"2016-01-01","2016-01-28T10:19:41.340","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531973722","BHHEPS1531973722","7725172030","JENNIFER J","BYINGTON",null,"4036 W MAIN ST","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,12,0,4.5600000000000002E-2,387.20400000000001,60,"2016-01-01","2016-01-28T10:19:41.340","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531981988","BHHEPS1531981988","5346856357","TIMOTHY A","BERG",null,"3502 MEADOWBROOK DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"GYE22KMH****",null,null,null,1,0,8.0000000000000002E-3,66,40,"2016-02-02","2016-02-02T17:40:22.293","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531981999","BHHEPS1531981999","0192698496","MELVIN J","LIEN",null,"620 E OAKLAND ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"LSXS22423*",null,null,null,1,0,7.0000000000000001E-3,58,40,"2016-02-02","2016-02-02T17:45:17.550","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531982003","BHHEPS1531982003","1556980549","CASEY C","PETERSON",null,"8588 DREAMSCAPE RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"RF261BEAE**",null,null,null,1,0,7.0000000000000001E-3,61,40,"2016-02-02","2016-02-02T17:54:41.723","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531982004","BHHEPS1531982004","3950532447","FRANK","VAN NUYS",null,"409 N BERRY PINE RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"LGHB2867P*",null,null,null,1,0,8.0000000000000002E-3,71,40,"2016-02-02","2016-02-02T17:57:48.530","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1531982010","BHHEPS1531982010","6212266759","KELLY","HORN",null,"806 ODDE PL","RAPID CITY","SD","57701","Residential Lighting & Appliances :- ES Refrigerator :- Customer Incentives","Refrigerator","Residential Lighting","Refrigerator",null,null,null,null,"LTCS24223*",null,null,null,1,0,5.0000000000000001E-3,47,40,"2016-02-02","2016-02-02T18:09:47.873","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532003307","BHHEPS1532003307","0439572732","KENNETH","CORRIN",null,"1213 DOWNING ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"KARF430030LRB",null,null,null,1,0,0,0,10,"2016-02-10","2016-02-10T17:30:30.190","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532004113","BHHEPS1532004113","7245596479","CHRISTINE","ERQUIAGA",null,"12338 ROCK CHIMNEY RD","CUSTER","SD","57730","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"RL560WH6830",null,null,null,8,0,3.2000000000000001E-2,271.048,80,"2016-02-11","2016-02-11T10:17:52.090","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532004113","BHHEPS1532004113","7245596479","CHRISTINE","ERQUIAGA",null,"12338 ROCK CHIMNEY RD","CUSTER","SD","57730","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"RL460WH830PK",null,null,null,3,0,7.7999999999999996E-3,65.945999999999998,30,"2016-02-11","2016-02-11T10:17:52.090","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532004113","BHHEPS1532004113","7245596479","CHRISTINE","ERQUIAGA",null,"12338 ROCK CHIMNEY RD","CUSTER","SD","57730","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"NICOR LED - E-T6D1133WW",null,null,null,2,0,9.5999999999999992E-3,81.474000000000004,20,"2016-02-11","2016-02-11T10:17:52.090","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532010891","BHHEPS1532010891","4544839917","BENJAMIN R","GEARY",null,"7803 WILD ROSE ST","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,5,"2016-02-15","2016-02-15T10:45:47.130","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532025357","BHHEPS1532025357","1653702332","LINDSEY-STAR","DUHE",null,"1102 MADILL ST                                    LOT 3","KEYSTONE","SD","57751","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,10,"2016-02-22","2016-02-22T13:11:37.620","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532025357","BHHEPS1532025357","1653702332","LINDSEY-STAR","DUHE",null,"1102 MADILL ST                                    LOT 3","KEYSTONE","SD","57751","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,11,0,2.9700000000000001E-2,255.11199999999999,55,"2016-02-22","2016-02-22T13:11:37.620","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532025357","BHHEPS1532025357","1653702332","LINDSEY-STAR","DUHE",null,"1102 MADILL ST                                    LOT 3","KEYSTONE","SD","57751","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,25,"2016-02-22","2016-02-22T13:11:37.620","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532051357","BHHEPS1532051357","1530938308","MARY","MYERS",null,"12461 LIZZIE LN","CUSTER","SD","57730","Residential Lighting & Appliances :- CFL :- Customer Incentives","CFL","Residential Lighting","CFL",null,null,null,null,"0",null,null,null,10,0,3.5999999999999997E-2,302.51,15,"2016-03-01","2016-03-01T13:26:19.010","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532051364","BHHEPS1532051364","1674088787","DAVID S","SMITH",null,"170 OAK GROVE CT","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,25,0,9.5000000000000001E-2,806.67499999999995,125,"2016-03-01","2016-03-01T13:28:08.493","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532051367","BHHEPS1532051367","6902160840","DAVID C","HAUKAAS",null,"2010 JUNCTION AVE","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,2.7000000000000001E-3,23.192,5,"2016-03-01","2016-03-01T13:29:30.367","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532156429","BHHEPS1532156429","0406008420","TOBY","SUTTON",null,"14865 TELLURIDE ST","SUMMERSET","SD","57769","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,21.2,"2016-03-21","2016-03-21T10:38:18.207","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532362606","BHHEPS1532362606","0969599076","GLORIA J","RENFRO",null,"7255 W HIGHWAY 44","RAPID CITY","SD","57702","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"MXL304-LED18K30B",null,null,null,2,0,1.2800000000000001E-2,108.902,20,"2016-04-29","2016-04-29T13:10:21.320","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368313","BHHEPS1532368313","6165975232","TIMOTHY H","SMITH",null,"3722 W MAIN ST","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,12,0,4.5600000000000002E-2,387.20400000000001,63.6,"2016-03-09","2016-05-02T16:10:27.030","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368324","BHHEPS1532368324","2718614005","LARRY D","MATTHESEN",null,"12496 US HIGHWAY 16A","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,22.4,"2016-03-15","2016-05-02T16:15:57.120","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368334","BHHEPS1532368334","1737616674","MICHAEL","POGANY",null,"7015 TOWNSEND ST","SUMMERSET","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,11.2,"2016-03-15","2016-05-02T16:20:42.020","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368338","BHHEPS1532368338","6704224759","DEAN D","SIGMAN",null,"2322 PALISADES LOOP","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-03-15","2016-05-02T16:22:49.863","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368338","BHHEPS1532368338","6704224759","DEAN D","SIGMAN",null,"2322 PALISADES LOOP","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-03-15","2016-05-02T16:22:49.863","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368345","BHHEPS1532368345","3818148881","STEVE","SCHOCK",null,"5653 FINCH CT","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-03-15","2016-05-02T16:26:07.567","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368352","BHHEPS1532368352","0774936615","MICHELLE","ERICKSON",null,"110 MUSTANG CT","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,9,0,3.5999999999999997E-2,304.02,50.4,"2016-03-15","2016-05-02T16:28:42.207","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368356","BHHEPS1532368356","4604921752","DUANE","SMEDSRUD",null,"25421 HE SAPA TRL","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,2.4E-2,202.68,33.6,"2016-03-15","2016-05-02T16:30:33.437","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368363","BHHEPS1532368363","5829704456","CRAIG L","JACOBSON",null,"512 WESTBERRY DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,22.4,"2016-03-15","2016-05-02T16:32:02.133","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368363","BHHEPS1532368363","5829704456","CRAIG L","JACOBSON",null,"512 WESTBERRY DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.35E-2,115.96,20,"2016-03-15","2016-05-02T16:32:02.133","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368366","BHHEPS1532368366","7402167346","JADEN","MITZEL",null,"6401 FAIRWAY DR","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,11.2,"2016-03-15","2016-05-02T16:33:55.083","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368369","BHHEPS1532368369","1057506268","WILLARD W","LAGE",null,"4572 WINESTONE LN","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,25,0,9.5000000000000001E-2,806.67499999999995,112.5,"2016-03-15","2016-05-02T16:35:06.780","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368370","BHHEPS1532368370","0871150039","JONATHAN","AUS",null,"1741 HARMONY HEIGHTS LN                           APT 102","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-04-15","2016-05-02T16:37:10.560","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368370","BHHEPS1532368370","0871150039","JONATHAN","AUS",null,"1741 HARMONY HEIGHTS LN                           APT 102","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,20,0,5.3999999999999999E-2,463.84,80,"2016-04-15","2016-05-02T16:37:10.560","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368370","BHHEPS1532368370","0871150039","JONATHAN","AUS",null,"1741 HARMONY HEIGHTS LN                           APT 102","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-04-15","2016-05-02T16:37:10.560","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368373","BHHEPS1532368373","2511753217","LEE J","DELANGE",null,"12301 BENCHMARK RD","NEMO","SD","57759","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,12,0,4.8000000000000001E-2,405.36,67.2,"2016-04-15","2016-05-02T16:39:09.390","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368377","BHHEPS1532368377","4829006582","ROBIN R","BOMMERSBACH",null,"2336 HOEFER AVE","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,12,0,4.5600000000000002E-2,387.20400000000001,54,"2016-04-15","2016-05-02T16:40:44.740","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368379","BHHEPS1532368379","3708552655","GARY N","JOHNSON",null,"6343 TIMBERLINE RD W","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,11.2,"2016-04-15","2016-05-02T16:41:59.220","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368379","BHHEPS1532368379","3708552655","GARY N","JOHNSON",null,"6343 TIMBERLINE RD W","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,16,"2016-04-15","2016-05-02T16:41:59.220","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368395","BHHEPS1532368395","2120507278","DAVID W","BOWER",null,"628 HARTER DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,3.7999999999999999E-2,322.67,45,"2016-04-15","2016-05-02T16:49:42.307","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368395","BHHEPS1532368395","2120507278","DAVID W","BOWER",null,"628 HARTER DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,1.6199999999999999E-2,139.15199999999999,24,"2016-04-15","2016-05-02T16:49:42.307","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368399","BHHEPS1532368399","2315671836","ROBERT C","FINLEY",null,"7725 CINNAMON RIDGE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,22.5,"2016-04-15","2016-05-02T16:52:03.110","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368399","BHHEPS1532368399","2315671836","ROBERT C","FINLEY",null,"7725 CINNAMON RIDGE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,21,0,8.4000000000000005E-2,709.38,117.6,"2016-04-15","2016-05-02T16:52:03.110","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368402","BHHEPS1532368402","0386603600","BRIAN S","LEWIS",null,"6407 SEMINOLE LN","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-04-15","2016-05-02T16:53:37.630","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368402","BHHEPS1532368402","0386603600","BRIAN S","LEWIS",null,"6407 SEMINOLE LN","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,11.2,"2016-04-15","2016-05-02T16:53:37.630","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368404","BHHEPS1532368404","3085247401","LINDA","BUFFORD",null,"1220 BALDWIN ST","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,8,0,3.04E-2,258.13600000000002,36,"2016-04-15","2016-05-02T16:55:07.493","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368404","BHHEPS1532368404","3085247401","LINDA","BUFFORD",null,"1220 BALDWIN ST","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,8.0999999999999996E-3,69.575999999999993,12,"2016-04-15","2016-05-02T16:55:07.493","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368404","BHHEPS1532368404","3085247401","LINDA","BUFFORD",null,"1220 BALDWIN ST","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,11.2,"2016-04-15","2016-05-02T16:55:07.493","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368409","BHHEPS1532368409","2457238308","WILLIAM A","KOSER",null,"5633 FINCH CT","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,12,0,4.5600000000000002E-2,387.20400000000001,54,"2016-04-15","2016-05-02T16:57:08.217","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368409","BHHEPS1532368409","2457238308","WILLIAM A","KOSER",null,"5633 FINCH CT","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,8,0,3.2000000000000001E-2,270.24,44.8,"2016-04-15","2016-05-02T16:57:08.217","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368412","BHHEPS1532368412","0628359193","ROBERT","BIELMAIER",null,"4255 FAIRWAY HILLS DR                             APT 302","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,2.4E-2,202.68,33.6,"2016-04-15","2016-05-02T16:59:06.113","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368412","BHHEPS1532368412","0628359193","ROBERT","BIELMAIER",null,"4255 FAIRWAY HILLS DR                             APT 302","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,11,0,4.1799999999999997E-2,354.93700000000001,49.5,"2016-04-15","2016-05-02T16:59:06.113","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368425","BHHEPS1532368425","5783297500","THOMAS","DILLIN",null,"14387 STURGIS RD","PIEDMONT","SD","57769","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-04-15","2016-05-02T17:10:41.100","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368428","BHHEPS1532368428","3957795296","LES D","JOB",null,"21008 SUNNY DAY LOOP","DEADWOOD","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,13.5,"2016-04-15","2016-05-02T17:14:24.860","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368428","BHHEPS1532368428","3957795296","LES D","JOB",null,"21008 SUNNY DAY LOOP","DEADWOOD","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,8.0999999999999996E-3,69.575999999999993,12,"2016-04-15","2016-05-02T17:14:24.860","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368428","BHHEPS1532368428","3957795296","LES D","JOB",null,"21008 SUNNY DAY LOOP","DEADWOOD","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,0.02,168.9,28,"2016-04-15","2016-05-02T17:14:24.860","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368429","BHHEPS1532368429","4557532254","KEITH ALAN","GADE",null,"2114 HARNEY DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,22.4,"2016-04-15","2016-05-02T17:16:22.013","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368433","BHHEPS1532368433","4970773254","SCOTT W","BLACK",null,"1303 MEADOWLARK CT","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,12,0,3.2399999999999998E-2,278.30399999999997,48,"2016-04-15","2016-05-02T17:18:10.980","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368437","BHHEPS1532368437","1799773801","LYMAN","TOEWS",null,"788 MAIN ST","DEADWOOD","SD","57732","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,12,0,4.5600000000000002E-2,387.20400000000001,54,"2016-04-15","2016-05-02T17:19:34.273","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368439","BHHEPS1532368439","2151562178","TANNER G","BLAND",null,"12415 MINERS LN","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,2.2800000000000001E-2,193.602,27,"2016-04-15","2016-05-02T17:21:37.417","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368439","BHHEPS1532368439","2151562178","TANNER G","BLAND",null,"12415 MINERS LN","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.2E-2,101.34,16.8,"2016-04-15","2016-05-02T17:21:37.417","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368443","BHHEPS1532368443","0982768929","CHRIS","FICEK",null,"1743 HOPE ST","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,4.5,"2016-04-15","2016-05-02T17:23:05.250","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368444","BHHEPS1532368444","5977604822","SYLVIA","SLAUGHTER",null,"360 DENVER ST                                     APT 203","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-04-15","2016-05-02T17:24:23.390","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368444","BHHEPS1532368444","5977604822","SYLVIA","SLAUGHTER",null,"360 DENVER ST                                     APT 203","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,1.6199999999999999E-2,139.15199999999999,24,"2016-04-15","2016-05-02T17:24:23.390","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368448","BHHEPS1532368448","5201968902","LEONA J","SCHMITZ",null,"3600 SHERIDAN LAKE RD                             APT 222","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,8,0,2.1600000000000001E-2,185.536,32,"2016-04-15","2016-05-02T17:26:10.930","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368450","BHHEPS1532368450","6908494798","MERLIN","CROWN",null,"3600 SHERIDAN LAKE RD                             APT 225","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-04-15","2016-05-02T17:27:54.893","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368450","BHHEPS1532368450","6908494798","MERLIN","CROWN",null,"3600 SHERIDAN LAKE RD                             APT 225","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,8,0,2.1600000000000001E-2,185.536,32,"2016-04-15","2016-05-02T17:27:54.893","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368457","BHHEPS1532368457","4411186928","TOBY R","HARLEY",null,"506 E GRANT ST","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,22.4,"2016-04-15","2016-05-02T17:32:37.120","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368459","BHHEPS1532368459","1342618661","STEVE F","BASTA",null,"5006 S CANYON RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-04-15","2016-05-02T17:34:06.313","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368463","BHHEPS1532368463","5321428528","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","417 PINE ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-04-15","2016-05-02T17:35:58.790","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368463","BHHEPS1532368463","5321428528","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","417 PINE ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,16,"2016-04-15","2016-05-02T17:35:58.790","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368463","BHHEPS1532368463","5321428528","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","NORTH WESTERN WAREHS","417 PINE ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,11.2,"2016-04-15","2016-05-02T17:35:58.790","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368469","BHHEPS1532368469","5045919443","DUANE G","SCHLEI",null,"3936 SUNSET DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,13.5,"2016-05-02","2016-05-02T17:38:51.867","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368469","BHHEPS1532368469","5045919443","DUANE G","SCHLEI",null,"3936 SUNSET DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,16,"2016-05-02","2016-05-02T17:38:51.867","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368473","BHHEPS1532368473","0844481858","CHARLES S","DAVIS",null,"2114 6TH AVE                                      APT 4","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-04-15","2016-05-02T17:48:37.870","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368475","BHHEPS1532368475","0774936615","MICHELLE","ERICKSON",null,"110 MUSTANG CT","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,8.0999999999999996E-3,69.575999999999993,12,"2016-04-15","2016-05-02T17:50:50.823","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368475","BHHEPS1532368475","0774936615","MICHELLE","ERICKSON",null,"110 MUSTANG CT","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,0.02,168.9,28,"2016-04-15","2016-05-02T17:50:50.823","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532368476","BHHEPS1532368476","2695579371","GARY L JR","REEVES",null,"3313 LELAND LN                                    APT 105","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-04-15","2016-05-02T17:52:45.237","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417480","BHHEPS1532417480","3643139764","JON P","EIZINGER",null,"306 N BERRY PINE RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,20,0,5.3999999999999999E-2,463.84,80,"2016-05-20","2016-05-20T18:04:01.830","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417497","BHHEPS1532417497","4226550844","ROBERT F","HAYES",null,"1209 CLARK ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-05-20","2016-05-20T18:06:58.510","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417498","BHHEPS1532417498","4015142108","GIL","GARCIA",null,"3316 JOPLIN LN","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,8,0,3.04E-2,258.13600000000002,36,"2016-05-20","2016-05-20T18:08:33.773","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417501","BHHEPS1532417501","5783171824","TOM","ZELLER",null,"723 S BERRY PINE RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,22.5,"2016-05-20","2016-05-20T18:13:05.290","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417501","BHHEPS1532417501","5783171824","TOM","ZELLER",null,"723 S BERRY PINE RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,25,0,6.7500000000000004E-2,579.79999999999995,100,"2016-05-20","2016-05-20T18:13:05.290","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417502","BHHEPS1532417502","0982676109","JOHN M","MELVIN",null,"2455 MERLOT DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-05-20","2016-05-20T18:15:05.397","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417505","BHHEPS1532417505","3109713512","CLINTON D","HANSEN",null,"3623 REDWOOD ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,22.4,"2016-05-20","2016-05-20T18:16:32.937","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417509","BHHEPS1532417509","2580406621","JAMES L","PRITZKAU",null,"1607 HIGHLAND CT","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-05-20","2016-05-20T18:18:41.187","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417511","BHHEPS1532417511","5057548163","MATTHEW","WIEBE",null,"2414 CRUZ DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,15,0,5.7000000000000002E-2,484.005,67.5,"2016-05-20","2016-05-20T18:21:33.657","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417513","BHHEPS1532417513","0774936615","MICHELLE","ERICKSON",null,"110 MUSTANG CT","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,11.2,"2016-05-20","2016-05-20T18:23:20.640","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417518","BHHEPS1532417518","7311251824","JORDAN A","REYNOLDS",null,"620 N 11TH ST                                     APT 6","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,2.7000000000000001E-3,23.192,4,"2016-05-20","2016-05-20T18:29:08.530","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417518","BHHEPS1532417518","7311251824","JORDAN A","REYNOLDS",null,"620 N 11TH ST                                     APT 6","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,4.5,"2016-05-20","2016-05-20T18:29:08.530","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417521","BHHEPS1532417521","4604921752","DUANE","SMEDSRUD",null,"25421 HE SAPA TRL","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,15,0,0.06,506.7,84,"2016-05-20","2016-05-20T18:38:13.323","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532417523","BHHEPS1532417523","5267467223","SHEILA","BIEDINGER",null,"21673 PIEDMONT MEADOWS RD","PIEDMONT","SD","57769","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,3.7999999999999999E-2,322.67,45,"2016-05-20","2016-05-20T18:39:45.383","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532425647","BHHEPS1532425647","2492551008","SHARON L","SHOBERG",null,"9379 HERITAGE DR","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,16,"2016-05-25","2016-05-25T17:20:29.593","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532425647","BHHEPS1532425647","2492551008","SHARON L","SHOBERG",null,"9379 HERITAGE DR","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.2E-2,102.852,16.8,"2016-05-25","2016-05-25T17:20:29.593","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532429134","BHHEPS1532429134","3595030830","SCOT D","BONDE",null,"253 SUNSHINE DR","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-05-27","2016-05-27T11:32:36.350","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532429134","BHHEPS1532429134","3595030830","SCOT D","BONDE",null,"253 SUNSHINE DR","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,16,0,4.3200000000000002E-2,371.072,64,"2016-05-27","2016-05-27T11:32:36.350","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532429145","BHHEPS1532429145","4393905252","JOSH L","FARLEY","JOSH L FARLEY","16856 ELDORADO CT","PIEDMONT","SD","57769","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"73398",null,null,null,14,0,5.4600000000000003E-2,465.86399999999998,70,"2016-06-01","2016-05-27T11:49:05.967","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532431163","BHHEPS1532431163","1870735892","GLORIA E","STANLEY",null,"2926 W RAPID ST","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,0.02,171.42,28,"2016-05-25","2016-05-31T10:50:23.060","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532431163","BHHEPS1532431163","1870735892","GLORIA E","STANLEY",null,"2926 W RAPID ST","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,2.7E-2,231.92,40,"2016-05-25","2016-05-31T10:50:23.060","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532431163","BHHEPS1532431163","1870735892","GLORIA E","STANLEY",null,"2926 W RAPID ST","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,3.7999999999999999E-2,322.67,45,"2016-05-25","2016-05-31T10:50:23.060","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532431369","BHHEPS1532431369","6704224759","DEAN D","SIGMAN",null,"2322 PALISADES LOOP","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-05-25","2016-05-31T14:26:45.920","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532438653","BHHEPS1532438653","6012963744","IAN","GARDUNA",null,"2208 RIO DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-06-03","2016-06-03T15:50:06.777","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532438653","BHHEPS1532438653","6012963744","IAN","GARDUNA",null,"2208 RIO DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,16,"2016-06-03","2016-06-03T15:50:06.777","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532438653","BHHEPS1532438653","6012963744","IAN","GARDUNA",null,"2208 RIO DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,14,0,5.6000000000000001E-2,472.92,78.400000000000006,"2016-06-03","2016-06-03T15:50:06.777","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476952","BHHEPS1532476952","9571105958","JOSEPH J","HOCKHAUSEN",null,"7120 CASTLEWOOD DR","SUMMERSET","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-06-23","2016-06-23T13:15:57.067","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476952","BHHEPS1532476952","9571105958","JOSEPH J","HOCKHAUSEN",null,"7120 CASTLEWOOD DR","SUMMERSET","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,16,"2016-06-23","2016-06-23T13:15:57.067","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476956","BHHEPS1532476956","5201427427","DONALD E","BARBER",null,"3600 SHERIDAN LAKE RD                             APT 233","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,8,0,3.04E-2,258.13600000000002,36,"2016-06-23","2016-06-23T13:18:33.207","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476960","BHHEPS1532476960","8715110722","MATT","KIRK",null,"335 N MEIER AVE","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,11.2,"2016-06-23","2016-06-23T13:21:10.580","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476966","BHHEPS1532476966","4349989585","HAZEL R","MUELLER",null,"4017 W CHICAGO ST","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,3.7999999999999999E-2,322.67,45,"2016-06-23","2016-06-23T13:26:15.120","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476966","BHHEPS1532476966","4349989585","HAZEL R","MUELLER",null,"4017 W CHICAGO ST","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,16,"2016-06-23","2016-06-23T13:26:15.120","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476966","BHHEPS1532476966","4349989585","HAZEL R","MUELLER",null,"4017 W CHICAGO ST","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,2.4E-2,202.68,33.6,"2016-06-23","2016-06-23T13:26:15.120","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476969","BHHEPS1532476969","2536434050","SONY","HARTWELL",null,"7100 PAMELA CT","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,16,0,6.08E-2,516.27200000000005,72,"2016-06-23","2016-06-23T13:28:19.467","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476969","BHHEPS1532476969","2536434050","SONY","HARTWELL",null,"7100 PAMELA CT","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,2.7E-2,231.92,40,"2016-06-23","2016-06-23T13:28:19.467","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476974","BHHEPS1532476974","4445387588","BRENDA","NICKERSON",null,"3735 SONORA DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.35E-2,115.96,20,"2016-06-23","2016-06-23T13:30:10.483","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476974","BHHEPS1532476974","4445387588","BRENDA","NICKERSON",null,"3735 SONORA DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,0.02,168.9,28,"2016-06-23","2016-06-23T13:30:10.483","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532476977","BHHEPS1532476977","4015142108","GIL","GARCIA",null,"3316 JOPLIN LN","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,0.04,337.8,56,"2016-06-23","2016-06-23T13:31:38.860","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492862","BHHEPS1532492862","3646790081","JAFAR J","KARIM",null,"4021 PENROSE PL","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,5.4000000000000003E-3,46.384,8,"2016-06-30","2016-06-30T10:35:03.713","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492862","BHHEPS1532492862","3646790081","JAFAR J","KARIM",null,"4021 PENROSE PL","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-06-30","2016-06-30T10:35:03.713","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492869","BHHEPS1532492869","1779720076","BRUCE","BASHAM",null,"5445 PINE TREE DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,13.5,"2016-06-30","2016-06-30T10:36:45.160","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492873","BHHEPS1532492873","3620242928","APRIL","OEDEKOVEN",null,"1707 SPACE CT","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,8.0999999999999996E-3,69.575999999999993,12,"2016-06-30","2016-06-30T10:38:20.150","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492873","BHHEPS1532492873","3620242928","APRIL","OEDEKOVEN",null,"1707 SPACE CT","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.2E-2,101.34,16.8,"2016-06-30","2016-06-30T10:38:20.150","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492877","BHHEPS1532492877","3897048007","STEVE J","RICHEY",null,"2901 MINNETONKA DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,3.7999999999999999E-2,322.67,45,"2016-06-30","2016-06-30T10:39:52.953","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492880","BHHEPS1532492880","4745687719","MICHELLE","STATON",null,"4021 WONDERLAND CT","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,2.7000000000000001E-3,23.192,4,"2016-06-30","2016-06-30T10:42:13.820","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492880","BHHEPS1532492880","4745687719","MICHELLE","STATON",null,"4021 WONDERLAND CT","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-06-30","2016-06-30T10:42:13.820","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492892","BHHEPS1532492892","3950065806","JENNIFER M","STEINMETZ",null,"8610 KINGS RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,9,0,3.5999999999999997E-2,304.02,50.4,"2016-06-30","2016-06-30T10:47:16.590","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492892","BHHEPS1532492892","3950065806","JENNIFER M","STEINMETZ",null,"8610 KINGS RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,3.7999999999999999E-2,322.67,45,"2016-06-30","2016-06-30T10:47:16.590","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492895","BHHEPS1532492895","5505308242","JULIE L","BRINK",null,"915 SAINT ANDREW ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.35E-2,115.96,20,"2016-06-30","2016-06-30T10:49:13.993","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492895","BHHEPS1532492895","5505308242","JULIE L","BRINK",null,"915 SAINT ANDREW ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,22.5,"2016-06-30","2016-06-30T10:49:13.993","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492903","BHHEPS1532492903","1821234883","SAMANTHA M","SCHAD",null,"14660 TELLURIDE ST","SUMMERSET","SD","57769","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,7,0,2.8000000000000001E-2,236.46,39.200000000000003,"2016-06-30","2016-06-30T10:51:07.753","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492908","BHHEPS1532492908","3640585173","KELLEN J","STECKLER",null,"631 WESTWIND DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,0.04,337.8,56,"2016-06-30","2016-06-30T10:52:46.370","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532492911","BHHEPS1532492911","6025252457","RANDAL G","HARRIS",null,"4823 SUMMERSET DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,8,0,3.2000000000000001E-2,270.24,44.8,"2016-06-30","2016-06-30T10:54:07.670","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532493641","BHHEPS1532493641","5076384876","KENNETH L","MEIROSE",null,"1211 PINE VIEW DR","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,22.5,"2016-06-30","2016-06-30T18:06:52.420","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532493643","BHHEPS1532493643","6704224759","DEAN D","SIGMAN",null,"2322 PALISADES LOOP","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-06-30","2016-06-30T18:08:34.960","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532549891","BHHEPS1532549891","5122154211","EDWARD D","HOLLEY",null,"12752 CLUBVIEW DR","HOT SPRINGS","SD","57747","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"KARF430030LRB",null,null,null,1,0,6.0000000000000001E-3,51.426000000000002,10,"2016-07-15","2016-07-15T16:48:20.413","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532551651","BHHEPS1532551651","6183160144","SHAUN C","ERK",null,"6923 E DAISY DR","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,7,0,2.6599999999999999E-2,225.869,31.5,"2016-07-18","2016-07-18T11:21:08.170","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532551651","BHHEPS1532551651","6183160144","SHAUN C","ERK",null,"6923 E DAISY DR","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.35E-2,115.96,20,"2016-07-18","2016-07-18T11:21:08.170","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532551656","BHHEPS1532551656","0598038498","JAMES E","BROWN",null,"1427 W CHARLES ST","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,22,0,8.7999999999999995E-2,743.16,123.2,"2016-07-18","2016-07-18T11:23:27.460","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532551665","BHHEPS1532551665","4327829894","TRACI L","FITTING",null,"2708 ARROWHEAD DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,7,0,2.8000000000000001E-2,236.46,39.200000000000003,"2016-07-18","2016-07-18T11:25:32.630","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532551669","BHHEPS1532551669","6448516253","ALLEN V","THOME",null,"806 VAN BUREN ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-07-18","2016-07-18T11:27:12.247","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532559343","BHHEPS1532559343","2061353073","TIM","FAST",null,"2219 FERN CIR","HOT SPRINGS","SD","57747","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"S 9440",null,null,null,13,0,5.8500000000000003E-2,498.12099999999998,130,"2016-07-20","2016-07-20T18:33:19.603","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532559343","BHHEPS1532559343","2061353073","TIM","FAST",null,"2219 FERN CIR","HOT SPRINGS","SD","57747","Residential Lighting & Appliances :- ES Star Fixture :- Customer Incentives","ENERGY STAR LED Fixture","Residential Lighting","ENERGY STAR LED Fixture",null,null,null,null,"S942",null,null,null,9,0,4.2299999999999997E-2,363.00599999999997,90,"2016-07-20","2016-07-20T18:33:19.603","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560893","BHHEPS1532560893","0661120037","ANITA","ROCHESTER",null,"1617 DEBRA DR                                     APT 103","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-07-21","2016-07-21T11:14:56.980","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560900","BHHEPS1532560900","6590615000","LESLIE C","KORNMEYER",null,"6590 EASTRIDGE RD","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-07-21","2016-07-21T11:16:58.700","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560900","BHHEPS1532560900","6590615000","LESLIE C","KORNMEYER",null,"6590 EASTRIDGE RD","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,16,"2016-07-21","2016-07-21T11:16:58.700","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560900","BHHEPS1532560900","6590615000","LESLIE C","KORNMEYER",null,"6590 EASTRIDGE RD","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-07-21","2016-07-21T11:16:58.700","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560908","BHHEPS1532560908","2086523057","LAURIE J","LEPEL",null,"2125 RENA PL","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,5.4000000000000003E-3,46.384,8,"2016-07-21","2016-07-21T11:19:00.860","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560908","BHHEPS1532560908","2086523057","LAURIE J","LEPEL",null,"2125 RENA PL","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-07-21","2016-07-21T11:19:00.860","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560908","BHHEPS1532560908","2086523057","LAURIE J","LEPEL",null,"2125 RENA PL","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-07-21","2016-07-21T11:19:00.860","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560913","BHHEPS1532560913","3766751382","JULIE A","HAM",null,"837 E TALLENT ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-07-21","2016-07-21T11:20:51.680","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560913","BHHEPS1532560913","3766751382","JULIE A","HAM",null,"837 E TALLENT ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,16,"2016-07-21","2016-07-21T11:20:51.680","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560913","BHHEPS1532560913","3766751382","JULIE A","HAM",null,"837 E TALLENT ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-07-21","2016-07-21T11:20:51.680","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532560919","BHHEPS1532560919","2381334378","VICKI A","WISZ",null,"12740 N PRAIRIE CREEK RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,8.0000000000000002E-3,67.56,11.2,"2016-07-21","2016-07-21T11:22:51.540","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563416","BHHEPS1532563416","5126996437","MICHAEL C","SCHAD",null,"621 ALTA VISTA DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-07-22","2016-07-22T13:49:55.643","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563416","BHHEPS1532563416","5126996437","MICHAEL C","SCHAD",null,"621 ALTA VISTA DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,5.4000000000000003E-3,46.384,8,"2016-07-22","2016-07-22T13:49:55.643","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563416","BHHEPS1532563416","5126996437","MICHAEL C","SCHAD",null,"621 ALTA VISTA DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,0.02,168.9,28,"2016-07-22","2016-07-22T13:49:55.643","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563420","BHHEPS1532563420","1127469538","AMBER D","BROOKMAN",null,"127 E SAINT CHARLES ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,13.5,"2016-07-22","2016-07-22T13:52:32.853","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563420","BHHEPS1532563420","1127469538","AMBER D","BROOKMAN",null,"127 E SAINT CHARLES ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,5.4000000000000003E-3,46.384,8,"2016-07-22","2016-07-22T13:52:32.853","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563426","BHHEPS1532563426","1963856279","CODY A","WOLFORTH",null,"4340 DUCKHORN ST","RAPID CITY","SD","57703","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-07-22","2016-07-22T13:54:06.630","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563426","BHHEPS1532563426","1963856279","CODY A","WOLFORTH",null,"4340 DUCKHORN ST","RAPID CITY","SD","57703","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,22.4,"2016-07-22","2016-07-22T13:54:06.630","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563445","BHHEPS1532563445","6179969920","ANDREA","YOUNG",null,"3802 CROCUS LN","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-07-22","2016-07-22T14:01:06.220","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563445","BHHEPS1532563445","6179969920","ANDREA","YOUNG",null,"3802 CROCUS LN","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.0800000000000001E-2,92.768000000000001,16,"2016-07-22","2016-07-22T14:01:06.220","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563448","BHHEPS1532563448","1949078628","DARREN D","ODLE",null,"402 8TH ST","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,22.5,"2016-07-22","2016-07-22T14:03:23.280","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532563452","BHHEPS1532563452","0303073246","STEVE","VOLK",null,"3411 PARKVIEW DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,2.2800000000000001E-2,193.602,27,"2016-07-22","2016-07-22T14:04:43.577","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579091","BHHEPS1532579091","2718614005","LARRY D","MATTHESEN",null,"12496 US HIGHWAY 16A","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,12,0,4.8000000000000001E-2,405.36,67.2,"2016-07-28","2016-07-28T15:30:35.270","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579100","BHHEPS1532579100","2761297570","LANCE A","ALLEN",null,"624 SAINT ANDREW ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,22.4,"2016-07-28","2016-07-28T15:35:24.697","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579134","BHHEPS1532579134","7946077284","JASON","GORCZEWSKI",null,"7209 LOLA DR","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-07-28","2016-07-28T15:52:47.763","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579166","BHHEPS1532579166","4012273083","JOHN A","DRAPER",null,"12817 DORIS CT","BLACK HAWK","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-07-28","2016-07-28T16:20:13.803","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579169","BHHEPS1532579169","0958286389","BRANDIE L","TILLERY",null,"3324 POWDERHORN DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,2.2800000000000001E-2,193.602,27,"2016-07-28","2016-07-28T16:23:06.677","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579171","BHHEPS1532579171","5093543474","TODD A","SEAMAN",null,"3010 PLAYER DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,22.4,"2016-07-28","2016-07-28T16:24:26.093","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579173","BHHEPS1532579173","3632186931","BEAU","HAMILTON",null,"223 POLLEY DR","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-07-28","2016-07-28T16:25:52.807","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579176","BHHEPS1532579176","5648155811","STEVE","DROBNY",null,"5030 W CHICAGO ST","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-07-28","2016-07-28T16:27:19.340","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579180","BHHEPS1532579180","2297154855","KEVIN","MYERS",null,"1409 PANORAMA CIR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-07-28","2016-07-28T16:28:38.383","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579180","BHHEPS1532579180","2297154855","KEVIN","MYERS",null,"1409 PANORAMA CIR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-07-28","2016-07-28T16:28:38.383","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579188","BHHEPS1532579188","2271710242","MARCIA R","PELTON",null,"14720 TELLURIDE ST","SUMMERSET","SD","57769","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,22.5,"2016-07-28","2016-07-28T16:31:47.307","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579192","BHHEPS1532579192","0960115567","JOSEPH O","MILLER",null,"4225 PORTRUSH RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,13.5,"2016-07-28","2016-07-28T16:33:01.773","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579195","BHHEPS1532579195","0698289949","MARIA","KUHARSKI",null,"444 GEMSTONE DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,3.7999999999999999E-2,322.67,45,"2016-07-28","2016-07-28T16:35:50.893","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579195","BHHEPS1532579195","0698289949","MARIA","KUHARSKI",null,"444 GEMSTONE DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,25,0,0.1,844.5,140,"2016-07-28","2016-07-28T16:35:50.893","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579199","BHHEPS1532579199","1921138658","ROBERT M","RAGATZ",null,"5102 S CANYON RD","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,6,0,2.4E-2,202.68,33.6,"2016-07-28","2016-07-28T16:38:17.970","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579200","BHHEPS1532579200","1793877417","KENNETH","BATKA",null,"1505 BUENA VISTA RD","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,20,0,0.08,675.6,112,"2016-07-28","2016-07-28T16:39:50.063","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579202","BHHEPS1532579202","4610857889","NICK","COLLINS",null,"10212 REMINGTON ST","SUMMERSET","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-07-28","2016-07-28T16:41:08.257","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579204","BHHEPS1532579204","2701147617","STAN N","JAMES",null,"5 TOM RAL DR","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-07-28","2016-07-28T16:42:43.623","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579204","BHHEPS1532579204","2701147617","STAN N","JAMES",null,"5 TOM RAL DR","SPEARFISH","SD","57783","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,22.5,"2016-07-28","2016-07-28T16:42:43.623","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579210","BHHEPS1532579210","8370012823","MICHAEL","LUNDY",null,"1337 FOUNDERS BND                                 APT 105","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-07-28","2016-07-28T16:45:27.820","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579210","BHHEPS1532579210","8370012823","MICHAEL","LUNDY",null,"1337 FOUNDERS BND                                 APT 105","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.35E-2,115.96,20,"2016-07-28","2016-07-28T16:45:27.820","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579210","BHHEPS1532579210","8370012823","MICHAEL","LUNDY",null,"1337 FOUNDERS BND                                 APT 105","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.2E-2,101.34,16.8,"2016-07-28","2016-07-28T16:45:27.820","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579213","BHHEPS1532579213","2397508974","DAN","ALSUP",null,"9870 GREEN POINT CT","SUMMERSET","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,12,0,4.8000000000000001E-2,405.36,67.2,"2016-07-28","2016-07-28T16:47:13.560","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579216","BHHEPS1532579216","4445387588","BRENDA","NICKERSON",null,"3735 SONORA DR","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,4.0000000000000001E-3,33.78,5.6,"2016-07-28","2016-07-28T16:48:22.607","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579217","BHHEPS1532579217","0386603600","BRIAN S","LEWIS",null,"6407 SEMINOLE LN","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,13.5,"2016-07-28","2016-07-28T16:49:45.300","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579220","BHHEPS1532579220","9228913859","MARYANNE L","DARLING-REICH",null,"1018 7TH AVE","BELLE FOURCHE","SD","57717","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,8.0999999999999996E-3,69.575999999999993,12,"2016-07-28","2016-07-28T16:51:13.833","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579220","BHHEPS1532579220","9228913859","MARYANNE L","DARLING-REICH",null,"1018 7TH AVE","BELLE FOURCHE","SD","57717","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,3,0,1.14E-2,96.801000000000002,13.5,"2016-07-28","2016-07-28T16:51:13.833","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579222","BHHEPS1532579222","3982385653","SCOTT","TAECKER",null,"218 CLEVELAND ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,7.6E-3,64.534000000000006,9,"2016-07-28","2016-07-28T16:54:13.623","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532579222","BHHEPS1532579222","3982385653","SCOTT","TAECKER",null,"218 CLEVELAND ST","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,22.4,"2016-07-28","2016-07-28T16:54:13.623","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532600100","BHHEPS1532600100","2151562178","TANNER G","BLAND",null,"12415 MINERS LN","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,1,0,3.8E-3,32.267000000000003,4.5,"2016-08-05","2016-08-05T10:50:35.240","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532600108","BHHEPS1532600108","3258244820","MATT J","KOUPAL",null,"4606 WENTWORTH DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.52E-2,129.06800000000001,18,"2016-08-05","2016-08-05T10:52:51.367","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532600108","BHHEPS1532600108","3258244820","MATT J","KOUPAL",null,"4606 WENTWORTH DR","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,2,0,5.4000000000000003E-3,46.384,8,"2016-08-05","2016-08-05T10:52:51.367","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532600114","BHHEPS1532600114","9394895458","DOUGLAS","COOKSTON",null,"10297 REMINGTON ST","SUMMERSET","SD","57718","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,9,0,3.5999999999999997E-2,304.02,50.4,"2016-08-05","2016-08-05T10:55:04.503","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532857164","BHHEPS1532857164","6763060226","STEPHEN D","DEMPSEY",null,"121 OLD GLORY PL","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,25,0,0.1,844.5,140,"2016-08-23","2016-08-23T18:03:53.910","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532857165","BHHEPS1532857165","8370012823","MICHAEL","LUNDY",null,"1337 FOUNDERS BND                                 APT 105","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,22,0,8.7999999999999995E-2,743.16,123.2,"2016-08-23","2016-08-23T18:05:50.623","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532857165","BHHEPS1532857165","8370012823","MICHAEL","LUNDY",null,"1337 FOUNDERS BND                                 APT 105","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,21,0,7.9799999999999996E-2,677.60699999999997,94.5,"2016-08-23","2016-08-23T18:05:50.623","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532857167","BHHEPS1532857167","2718614005","LARRY D","MATTHESEN",null,"12496 US HIGHWAY 16A","CUSTER","SD","57730","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,12,0,4.5600000000000002E-2,387.20400000000001,54,"2016-08-23","2016-08-23T18:11:00.367","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532867162","BHHEPS1532867162","5076384876","KENNETH L","MEIROSE",null,"1211 PINE VIEW DR","STURGIS","SD","57785","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,5,0,1.9E-2,161.33500000000001,22.5,"2016-08-29","2016-08-29T10:28:02.363","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532875304","BHHEPS1532875304","6586315741","RANDY E","PFARR",null,"35 DUNLAP AVE","DEADWOOD","SD","57732","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,4,0,1.6E-2,135.12,22.4,"2016-08-17","2016-08-31T18:11:44.720","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532875304","BHHEPS1532875304","6586315741","RANDY E","PFARR",null,"35 DUNLAP AVE","DEADWOOD","SD","57732","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,8,0,2.1600000000000001E-2,185.536,32,"2016-08-17","2016-08-31T18:11:44.720","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532875304","BHHEPS1532875304","6586315741","RANDY E","PFARR",null,"35 DUNLAP AVE","DEADWOOD","SD","57732","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,10,0,3.7999999999999999E-2,322.67,45,"2016-08-17","2016-08-31T18:11:44.720","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532875308","BHHEPS1532875308","0000000100","Hardware","Hank","Hardware Hank","770 Mountain View","Rapid City","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,195,0,0.74099999999999999,6292.0649999999996,905.11980000000005,"2016-08-29","2016-08-31T18:18:03.963","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532905984","BHHEPS1532905984","0000111111","ACE HARDWARE-W","ACE HARDWARE","ACE HARDWARE","1724 W MAIN","RAPID CITY","SD","57702","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,270,0,1.026,8712.09,661.41899999999998,"2016-08-29","2016-09-13T17:29:22.173","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532906007","BHHEPS1532906007","0000222222","ACE EAST","ACE HARDWARE","ACE HARDWARE","1602 E ST PATRICK","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,420,0,1.5960000000000001,13552.14,1040.7180000000001,"2016-08-29","2016-09-13T17:48:12.790","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532906105","BHHEPS1532906105","0000333333","KNECHT HOME CENTER","KNECHT HOME CENTER","KNECHT HOME CENTER","302 WEST BLVD","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,309,0,1.1741999999999999,9970.5030000000006,766.69079999999997,"2016-08-29","2016-09-13T18:16:11.057","Application Completed"]
["Residential - BHPSD - Residential Lighting & Appliances","BHHEPS1532906109","BHHEPS1532906109","0000333333","KNECHT HOME CENTER","KNECHT HOME CENTER","KNECHT HOME CENTER","320 WEST BLVD","RAPID CITY","SD","57701","Residential Lighting & Appliances :- LED :- Customer Incentives","LED","Residential Lighting","LED",null,null,null,null,null,null,null,null,309,0,1.1741999999999999,9970.5030000000006,766.69079999999997,"2016-08-29","2016-09-13T18:28:13.397","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532387423","BHOAPS1532387423","10000000001","ONLINE","AUDIT","ONLINE AUDIT","409 DEADWOOD AVE","RAPID CITY","SD","57702","Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,18,0,0.39600000000000002,3762,0,"2015-09-15","2016-05-06T12:28:28.373","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532387429","BHOAPS1532387429",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,15,0,0.33,3135,0,"2015-10-15","2016-05-06T12:31:00.660","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532387431","BHOAPS1532387431",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,15,0,0.33,3135,0,"2015-11-15","2016-05-06T12:32:14.410","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532387432","BHOAPS1532387432",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,9,0,0.19800000000000001,1881,0,"2015-12-15","2016-05-06T12:32:53.447","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532387437","BHOAPS1532387437",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,20,0,0.44,4180,0,"2016-01-15","2016-05-06T12:34:46.170","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532387439","BHOAPS1532387439",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,90,0,1.98,18810,0,"2016-02-15","2016-05-06T12:35:30.747","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532387440","BHOAPS1532387440",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,94,0,2.0680000000000001,19646,0,"2016-03-15","2016-05-06T12:37:00.463","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532387444","BHOAPS1532387444",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,64,0,1.4079999999999999,13376,0,"2016-04-13","2016-05-06T12:37:43.583","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532387447","BHOAPS1532387447",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,30,0,0.66,6270,0,"2016-05-15","2016-05-06T12:38:19.890","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532429126","BHOAPS1532429126",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,84,0,1.8480000000000001,17556,0,"2016-06-15","2016-05-27T11:29:14.933","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532429127","BHOAPS1532429127",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,115,0,2.5299999999999998,24035,0,"2016-07-15","2016-05-27T11:29:53.740","Application Completed"]
["Residential - BHPSD - Residential Online Audit","BHOAPS1532429129","BHOAPS1532429129",null,null,null,null,null,null,null,null,"Residential Energy Evaluation","Online Evaluation","Residential Audit","Online Audit",null,null,null,null,null,null,null,null,56,0,1.232,11704,0,"2016-08-15","2016-05-27T11:30:25.327","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346155","BHBLPS1532346155","0293338895","WHITEWOOD","ELEMENTARY","MEADE BOARD OF ED","603 GARFIELD ST","WHITEWOOD","SD","57793","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,12,0,0.48,4764,0,"2016-04-22","2016-04-22T16:54:46.617","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346157","BHBLPS1532346157","2606450720","MEADOWBROOK","ELEMENTARY","RCAS BUSINESS OFFICE","3125 W FLORMANN ST","RAPID CITY","SD","57702","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,93,0,3.72,36921,0,"2016-04-22","2016-04-22T16:57:12.907","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346159","BHBLPS1532346159","5955835343","PIEDMONT VALLEY","ELEMENTARY","MEADE BOARD OF ED","16159 2ND ST","PIEDMONT","SD","57769","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,102,0,4.08,40494,0,"2016-04-22","2016-04-22T16:59:29.257","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346175","BHBLPS1532346175","6013746720","HOT SPRINGS","ELEMENTARY","HOT SPRINGS SCHOOL DIST","278 N 19TH ST","HOT SPRINGS","SD","57747","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,66,0,2.64,26202,0,"2016-04-22","2016-04-22T17:21:28.047","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346176","BHBLPS1532346176","0934689050","NEWELL","ELEMENTARY","NEWELL IDP SCHOOL","501 DARTMOUTH AVE","NEWELL","SD","57760","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,28,0,1.1200000000000001,11116,0,"2016-04-22","2016-04-22T17:23:51.473","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346178","BHBLPS1532346178","0318474427","CORRAL","ELEMENTARY","RCAS BUSINESS OFFICE","4501 PARK DR","RAPID CITY","SD","57702","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,85,0,3.4,33745,0,"2016-04-22","2016-04-22T17:25:25.083","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346180","BHBLPS1532346180","0732372044","CANYON LAKE","ELEMENTARY","RCAS BUSINESS OFFICE","1500 EVERGREEN DR","RAPID CITY","SD","57702","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,22,0,0.88,8734,0,"2016-04-22","2016-04-22T17:27:22.003","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346181","BHBLPS1532346181","5363821307","BH CLASSICAL CHRISTN SCHO","BH CLASSICAL CHRISTN SCHO","BH CLASSICAL CHRISTN SCHO","611 DAHL RD","SPEARFISH","SD","57783","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,11,0,0.44,4367,0,"2016-04-22","2016-04-22T17:29:00.173","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346187","BHBLPS1532346187","0021158492","GRANDVIEW","ELEMENTARY","RCAS BUSINESS OFFICE","3315 GRANDVIEW DR","RAPID CITY","SD","57701","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,86,0,3.44,34142,0,"2016-04-22","2016-04-22T17:34:03.750","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346191","BHBLPS1532346191","0732372044","CANYON LAKE","ELEMENTARY","RCAS BUSINESS OFFICE","1500 EVERGREEN DR","RAPID CITY","SD","57702","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,40,0,1.6,15880,0,"2016-04-22","2016-04-22T17:41:31.300","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346193","BHBLPS1532346193","1230125967","PINEDALE","ELEMENTARY","RCAS BUSINESS OFFICE","4901 W CHICAGO ST","RAPID CITY","SD","57702","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,77,0,3.08,30569,0,"2016-04-22","2016-04-22T17:51:30.910","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346245","BHBLPS1532346245","3374349830","ZION","LUTHERAN","ZION LUTHERAN CHURCH","4550 S HIGHWAY 16","RAPID CITY","SD","57701","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,17,0,0.68,6749,0,"2016-04-22","2016-04-22T18:23:04.103","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346247","BHBLPS1532346247","6783202118","SOUTH PARK","ELEMENTARY","RCAS BUSINESS OFFICE","207 FLORMANN ST","RAPID CITY","SD","57701","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,52,0,2.08,20644,0,"2016-04-22","2016-04-22T18:27:25.773","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346249","BHBLPS1532346249","1198002784","KNOLLWOOD HEIGHTS","ELEMENTARY","RCAS BUSINESS OFFICE","1701 DOWNING ST","RAPID CITY","SD","57701","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,93,0,3.72,36921,0,"2016-04-22","2016-04-22T18:32:04.297","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346251","BHBLPS1532346251","1386771131","ROBBINSDALE","ELEMENTARY","RCAS BUSINESS OFFICE","300 6TH ST","RAPID CITY","SD","57701","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,84,0,3.36,33348,0,"2016-04-22","2016-04-22T18:38:04.807","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346254","BHBLPS1532346254","2555944064","BELLE FOURCHE","ELEMENTARY","BOARD OF EDUCATION","1816 VALLEY DR","BELLE FOURCHE","SD","57717","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,131,0,5.24,52007,0,"2016-04-22","2016-04-22T18:48:08.053","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346258","BHBLPS1532346258","6197734261","LEAD-DEADWOOD","ELEMENTARY","LD DWD SCH DIST 40-1","320 MAIN ST","DEADWOOD","SD","57732","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,71,0,2.84,28187,0,"2016-04-22","2016-04-22T18:55:07.643","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346260","BHBLPS1532346260","1506329264","ST ELIZABETH","SETON","RAPID CTY CATHOLIC SCHOOL","431 OAKLAND ST","RAPID CITY","SD","57701","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,17,0,0.68,6749,0,"2016-04-22","2016-04-22T19:01:21.123","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346262","BHBLPS1532346262","4665440133","ST PAULS LUTHERAN","SCHOOL","ST PAULS EV LUTH CH","835 E FAIRMONT BLVD","RAPID CITY","SD","57701","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,16,0,0.64,6352,0,"2016-04-22","2016-04-22T19:04:47.257","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346264","BHBLPS1532346264","5045772714","STURGIS","ELEMENTARY","MEADE BOARD OF ED","1121 BALLPARK RD","STURGIS","SD","57785","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,106,0,4.24,42082,0,"2016-04-22","2016-04-22T19:08:47.567","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346267","BHBLPS1532346267","1949946745","BLACK HAWK","ELEMENTARY","RCAS BUSINESS OFFICE","7108 SEEAIRE ST","BLACK HAWK","SD","57718","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,84,0,3.36,33348,0,"2016-04-22","2016-04-22T19:18:48.457","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346271","BHBLPS1532346271","0416993374","VANDENBERG","ELEMENTARY","DOUGLAS SCHOOL","600 N ELLSWORTH RD","BOX ELDER","SD","57719","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,55,0,2.2000000000000002,21835,0,"2016-04-22","2016-04-22T19:20:38.540","Application Completed"]
["Special - BHPSD - School Based Energy Education","BHBLPS1532346273","BHBLPS1532346273","5883243902","EDGEMONT","ELEMENTARY","EDGEMONT SCHOOLS","715 MOGUL WAY                                      MAIN BLDG","EDGEMONT","SD","57735","School Based Education","School Based Energy Education","School-Based Energy Education","EE Kit/Education Materials",null,null,null,null,null,null,null,null,12,0,0.48,4764,0,"2016-04-22","2016-04-22T19:24:08.740","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636549","BHHTPS1531636549","1774350722","JOSHUA","MORGAN",null,"12700 DORIS DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T16:28:49.590","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636567","BHHTPS1531636567","5411067088","BLAKE","STONE",null,"502 OAKLAND ST                                     *","RAPID CITY","SD","57701","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T16:58:04.517","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636574","BHHTPS1531636574","0879340911","LYNN K","HANSON",null,"503 SITTING BULL ST","RAPID CITY","SD","57701","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T17:06:28.203","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636576","BHHTPS1531636576","4740327001","LORENE","TRIEBWASSER",null,"524 MALL DR","RAPID CITY","SD","57701","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T17:08:25.793","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636577","BHHTPS1531636577","2279493194","KAREN S","DE YARMIN",null,"284 WILLIAMS ST","DEADWOOD","SD","57732","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T17:09:32.030","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636579","BHHTPS1531636579","0276447848","ROSE","FRITZ",null,"813 STANLEY ST","BELLE FOURCHE","SD","57717","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T17:11:33.810","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636581","BHHTPS1531636581","4392284370","BARBARA J","STROZEWSKI",null,"204 3RD AVE","EDGEMONT","SD","57735","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T17:14:25.793","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636737","BHHTPS1531636737","3555381983","LINDA M","ARENDS",null,"12905 LARENE DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:15:06.513","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636743","BHHTPS1531636743","5304299673","HELEN I","ARENDS",null,"12717 ROBINSON RD","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:19:05.137","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636744","BHHTPS1531636744","1690767309","TYLOR","BEDFORD",null,"12702 LARENE DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:20:36.730","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636745","BHHTPS1531636745","5018694623","KATHY L","DELBRIDGE",null,"12201 RUBY RD","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:21:47.107","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636746","BHHTPS1531636746","5078491808","ALMA I","GILTZ",null,"7201 LOLA DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:22:57.580","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636747","BHHTPS1531636747","0513488470","BRUCE A","LARSEN",null,"7416 JANE DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:24:18.367","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636748","BHHTPS1531636748","5176233191","RUTH A","LITCH",null,"12417 RENATA DR                                   APT 6 4","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:25:28.393","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636750","BHHTPS1531636750","4701485162","RYAN J","MAHONEY",null,"12932 LARENE DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:27:15.627","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636751","BHHTPS1531636751","3085184476","MARGUERITE","MCDONALD",null,"7204 LOLA DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:28:15.237","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636752","BHHTPS1531636752","3425456911","DEB A","MILLER",null,"7317 CAROLE DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:29:19.617","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636753","BHHTPS1531636753","1959291855","MATTHEW L","ONEILL",null,"12200 RENATA DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:30:18.220","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636754","BHHTPS1531636754","3534741023","REBECCA R","SANDERS",null,"12317 RENATA DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:31:45.813","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636755","BHHTPS1531636755","4759914092","JAMES G","SMITH",null,"12949 LARENE DR","BLACK HAWK","SD","57718","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-10-28","2015-10-28T18:33:08.847","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531690476","BHHTPS1531690476","3663101228","PAM J","ADAMSON",null,"227 QUINCY ST","RAPID CITY","SD","57701","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-11-13","2015-11-13T13:35:06.263","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531697681","BHHTPS1531697681","9809057367","FRANK M","GREGG",null,"306 L ST","EDGEMONT","SD","57735","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-11-16","2015-11-16T12:40:03.313","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531697683","BHHTPS1531697683","4530155058","RUDY R","WARHOLOSKI",null,"709 F ST","EDGEMONT","SD","57735","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-11-16","2015-11-16T12:41:31.137","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531702994","BHHTPS1531702994","1938885905","SHANA L","HUEBNER",null,"813 N MAPLE AVE","RAPID CITY","SD","57701","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-11-18","2015-11-18T17:20:22.760","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531702995","BHHTPS1531702995","2299438287","DEBI M","MEEK",null,"813 1/2 N MAPLE AVE","RAPID CITY","SD","57701","Weatherization","Recommended Audit Measures","Weatherization","Weatherization Measures",null,null,null,null,null,null,null,null,1,0,0.155,865,0,"2015-11-18","2015-11-18T17:21:34.613","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636549","BHHTPS1531636549","1774350722","JOSHUA","MORGAN",null,"12700 DORIS DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T16:28:49.590","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636567","BHHTPS1531636567","5411067088","BLAKE","STONE",null,"502 OAKLAND ST                                     *","RAPID CITY","SD","57701","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T16:58:04.517","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636574","BHHTPS1531636574","0879340911","LYNN K","HANSON",null,"503 SITTING BULL ST","RAPID CITY","SD","57701","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T17:06:28.203","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636576","BHHTPS1531636576","4740327001","LORENE","TRIEBWASSER",null,"524 MALL DR","RAPID CITY","SD","57701","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T17:08:25.793","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636577","BHHTPS1531636577","2279493194","KAREN S","DE YARMIN",null,"284 WILLIAMS ST","DEADWOOD","SD","57732","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T17:09:32.030","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636579","BHHTPS1531636579","0276447848","ROSE","FRITZ",null,"813 STANLEY ST","BELLE FOURCHE","SD","57717","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T17:11:33.810","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636581","BHHTPS1531636581","4392284370","BARBARA J","STROZEWSKI",null,"204 3RD AVE","EDGEMONT","SD","57735","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T17:14:25.793","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636737","BHHTPS1531636737","3555381983","LINDA M","ARENDS",null,"12905 LARENE DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:15:06.513","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636743","BHHTPS1531636743","5304299673","HELEN I","ARENDS",null,"12717 ROBINSON RD","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:19:05.137","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636744","BHHTPS1531636744","1690767309","TYLOR","BEDFORD",null,"12702 LARENE DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:20:36.730","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636745","BHHTPS1531636745","5018694623","KATHY L","DELBRIDGE",null,"12201 RUBY RD","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:21:47.107","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636746","BHHTPS1531636746","5078491808","ALMA I","GILTZ",null,"7201 LOLA DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:22:57.580","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636747","BHHTPS1531636747","0513488470","BRUCE A","LARSEN",null,"7416 JANE DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:24:18.367","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636748","BHHTPS1531636748","5176233191","RUTH A","LITCH",null,"12417 RENATA DR                                   APT 6 4","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:25:28.393","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636750","BHHTPS1531636750","4701485162","RYAN J","MAHONEY",null,"12932 LARENE DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:27:15.627","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636751","BHHTPS1531636751","3085184476","MARGUERITE","MCDONALD",null,"7204 LOLA DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:28:15.237","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636752","BHHTPS1531636752","3425456911","DEB A","MILLER",null,"7317 CAROLE DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:29:19.617","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636753","BHHTPS1531636753","1959291855","MATTHEW L","ONEILL",null,"12200 RENATA DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:30:18.220","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636754","BHHTPS1531636754","3534741023","REBECCA R","SANDERS",null,"12317 RENATA DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:31:45.813","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531636755","BHHTPS1531636755","4759914092","JAMES G","SMITH",null,"12949 LARENE DR","BLACK HAWK","SD","57718","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T18:33:08.847","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531690476","BHHTPS1531690476","3663101228","PAM J","ADAMSON",null,"227 QUINCY ST","RAPID CITY","SD","57701","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-11-13","2015-11-13T13:35:06.263","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531697681","BHHTPS1531697681","9809057367","FRANK M","GREGG",null,"306 L ST","EDGEMONT","SD","57735","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-11-16","2015-11-16T12:40:03.313","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531697683","BHHTPS1531697683","4530155058","RUDY R","WARHOLOSKI",null,"709 F ST","EDGEMONT","SD","57735","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-11-16","2015-11-16T12:41:31.137","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531702994","BHHTPS1531702994","1938885905","SHANA L","HUEBNER",null,"813 N MAPLE AVE","RAPID CITY","SD","57701","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-11-18","2015-11-18T17:20:22.760","Application Completed"]
["Special - BHPSD - Weatherization Team","BHHTPS1531702995","BHHTPS1531702995","2299438287","DEBI M","MEEK",null,"813 1/2 N MAPLE AVE","RAPID CITY","SD","57701","Weatherization","Residential EE Kit","Weatherization","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-11-18","2015-11-18T17:21:34.613","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1531636497","BHHAPS1531636497","1365444168","JACKI R","CLUCAS",null,"6236 BLAKE RD","RAPID CITY","SD","57702","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2015-10-28","2015-10-28T15:47:54.460","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532069183","BHHAPS1532069183","0442412650","LORENZO","BETTELYOUN",null,"541 MAJOR LAKE DR","HILL CITY","SD","57745","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-03-03","2016-03-03T18:52:42.887","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532084297","BHHAPS1532084297","4604921752","DUANE","SMEDSRUD",null,"25421 HE SAPA TRL","CUSTER","SD","57730","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-03-11","2016-03-11T10:51:11.793","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532147943","BHHAPS1532147943","1328582672","SALLY H","PARK",null,"403 N 20TH ST","HOT SPRINGS","SD","57747","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-03-16","2016-03-16T12:14:48.980","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532148435","BHHAPS1532148435","7571710116","KENNETH E","HALLS",null,"1641 DETROIT AVE","HOT SPRINGS","SD","57747","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-03-16","2016-03-16T16:21:09.517","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532151697","BHHAPS1532151697","8948000564","CAROL J","MCCLELLAND",null,"842 WALNUT AVE","HOT SPRINGS","SD","57747","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-03-18","2016-03-18T10:51:05.177","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532160634","BHHAPS1532160634","2182205394","JOSEPH P","TWOBEAR",null,"801 GALVESTON AVE","HOT SPRINGS","SD","57747","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-03-23","2016-03-23T12:14:13.217","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532232901","BHHAPS1532232901","9482413889","JEFFREY S","HOOVER",null,"24148 DEAD BROKE ST","HILL CITY","SD","57745","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-03-25","2016-03-25T15:58:09.310","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532232956","BHHAPS1532232956","6270532306","DIANE D","GROSS",null,"27426 CEDAR RD","HOT SPRINGS","SD","57747","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-03-25","2016-03-25T16:58:15.050","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532232974","BHHAPS1532232974","1568965585","DAVID L","PALMER",null,"21532 US HIGHWAY 85","LEAD","SD","57754","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-03-25","2016-03-25T17:30:03.400","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532232982","BHHAPS1532232982","0774936615","MICHELLE","ERICKSON",null,"110 MUSTANG CT","CUSTER","SD","57730","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-03-25","2016-03-25T17:43:34.907","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532388534","BHHAPS1532388534","6515214237","DOUG W","BEISNER",null,"23228 S PRAIRIE CREEK RD","RAPID CITY","SD","57702","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-05-06","2016-05-06T18:38:11.800","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532401345","BHHAPS1532401345","2633132509","BRADLEY D","BLOCK",null,"12031 WHISPERING PINES DR","CUSTER","SD","57730","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-05-13","2016-05-13T16:43:59.697","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532875264","BHHAPS1532875264","2746258363","JOHN M","MARON",null,"5333 CARRIAGE HILLS PL","RAPID CITY","SD","57702","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-08-24","2016-08-31T17:10:36.700","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532875269","BHHAPS1532875269","4878736618","TOM","ALLEN",null,"262 SUNSHINE DR","SPEARFISH","SD","57783","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-08-24","2016-08-31T17:13:35.143","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532875271","BHHAPS1532875271","6085375770","DOUG","MEDNANSKY",null,"814 7TH AVE","BELLE FOURCHE","SD","57717","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-08-24","2016-08-31T17:15:30.130","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532875272","BHHAPS1532875272","4453002998","JOSEPH A","JANKE",null,"608 S BERRY PINE RD","RAPID CITY","SD","57702","Whole House :- Utility Direct Costs","Recommended Audit Measures","Whole House Efficiency","Audit Measures",null,null,null,null,null,null,null,null,1,0,0.19,508,0,"2016-08-24","2016-08-31T17:18:39.063","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1531636497","BHHAPS1531636497","1365444168","JACKI R","CLUCAS",null,"6236 BLAKE RD","RAPID CITY","SD","57702","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2015-10-28","2015-10-28T15:47:54.460","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532069183","BHHAPS1532069183","0442412650","LORENZO","BETTELYOUN",null,"541 MAJOR LAKE DR","HILL CITY","SD","57745","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-03-03","2016-03-03T18:52:42.887","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532084297","BHHAPS1532084297","4604921752","DUANE","SMEDSRUD",null,"25421 HE SAPA TRL","CUSTER","SD","57730","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-03-11","2016-03-11T10:51:11.793","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532147943","BHHAPS1532147943","1328582672","SALLY H","PARK",null,"403 N 20TH ST","HOT SPRINGS","SD","57747","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-03-16","2016-03-16T12:14:48.980","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532148435","BHHAPS1532148435","7571710116","KENNETH E","HALLS",null,"1641 DETROIT AVE","HOT SPRINGS","SD","57747","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-03-16","2016-03-16T16:21:09.517","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532151697","BHHAPS1532151697","8948000564","CAROL J","MCCLELLAND",null,"842 WALNUT AVE","HOT SPRINGS","SD","57747","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-03-18","2016-03-18T10:51:05.177","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532160634","BHHAPS1532160634","2182205394","JOSEPH P","TWOBEAR",null,"801 GALVESTON AVE","HOT SPRINGS","SD","57747","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-03-23","2016-03-23T12:14:13.217","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532232901","BHHAPS1532232901","9482413889","JEFFREY S","HOOVER",null,"24148 DEAD BROKE ST","HILL CITY","SD","57745","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-03-25","2016-03-25T15:58:09.310","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532232956","BHHAPS1532232956","6270532306","DIANE D","GROSS",null,"27426 CEDAR RD","HOT SPRINGS","SD","57747","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-03-25","2016-03-25T16:58:15.050","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532232974","BHHAPS1532232974","1568965585","DAVID L","PALMER",null,"21532 US HIGHWAY 85","LEAD","SD","57754","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-03-25","2016-03-25T17:30:03.400","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532232982","BHHAPS1532232982","0774936615","MICHELLE","ERICKSON",null,"110 MUSTANG CT","CUSTER","SD","57730","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-03-25","2016-03-25T17:43:34.907","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532388534","BHHAPS1532388534","6515214237","DOUG W","BEISNER",null,"23228 S PRAIRIE CREEK RD","RAPID CITY","SD","57702","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-05-06","2016-05-06T18:38:11.800","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532401345","BHHAPS1532401345","2633132509","BRADLEY D","BLOCK",null,"12031 WHISPERING PINES DR","CUSTER","SD","57730","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-05-13","2016-05-13T16:43:59.697","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532875264","BHHAPS1532875264","2746258363","JOHN M","MARON",null,"5333 CARRIAGE HILLS PL","RAPID CITY","SD","57702","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-08-24","2016-08-31T17:10:36.700","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532875269","BHHAPS1532875269","4878736618","TOM","ALLEN",null,"262 SUNSHINE DR","SPEARFISH","SD","57783","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-08-24","2016-08-31T17:13:35.143","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532875271","BHHAPS1532875271","6085375770","DOUG","MEDNANSKY",null,"814 7TH AVE","BELLE FOURCHE","SD","57717","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-08-24","2016-08-31T17:15:30.130","Application Completed"]
["Residential - BHPSD - Whole House Efficiency","BHHAPS1532875272","BHHAPS1532875272","4453002998","JOSEPH A","JANKE",null,"608 S BERRY PINE RD","RAPID CITY","SD","57702","Whole House :- Utility Direct Costs","Residential EE Kit","Whole House Efficiency","EE Kit",null,null,null,null,null,null,null,null,1,0,4.3999999999999997E-2,417,0,"2016-08-24","2016-08-31T17:18:39.063","Application Completed"]