# coding: utf-8 # VII.c class Sheet35 < Spreadsheet def e8; @e8 ||= sheet3.z51; end def f15; "2007"; end def g15; "2010"; end def h15; "2015"; end def i15; "2020"; end def j15; "2025"; end def k15; "2030"; end def l15; "2035"; end def m15; "2040"; end def n15; "2045"; end def o15; "2050"; end def c17; "III.a.1"; end def f17; @f17 ||= sheet55.s57+sheet55.t57; end def g17; @g17 ||= sheet56.s57+sheet56.t57; end def h17; @h17 ||= sheet57.s57+sheet57.t57; end def i17; @i17 ||= sheet58.s57+sheet58.t57; end def j17; @j17 ||= sheet59.s57+sheet59.t57; end def k17; @k17 ||= sheet60.s57+sheet60.t57; end def l17; @l17 ||= sheet61.s57+sheet61.t57; end def m17; @m17 ||= sheet62.s57+sheet62.t57; end def n17; @n17 ||= sheet63.s57+sheet63.t57; end def o17; @o17 ||= sheet64.s57+sheet64.t57; end def c18; "III.a.2"; end def g18; @g18 ||= sheet56.s58+sheet56.t58; end def h18; @h18 ||= sheet57.s58+sheet57.t58; end def i18; @i18 ||= sheet58.s58+sheet58.t58; end def j18; @j18 ||= sheet59.s58+sheet59.t58; end def k18; @k18 ||= sheet60.s58+sheet60.t58; end def l18; @l18 ||= sheet61.s58+sheet61.t58; end def m18; @m18 ||= sheet62.s58+sheet62.t58; end def n18; @n18 ||= sheet63.s58+sheet63.t58; end def o18; @o18 ||= sheet64.s58+sheet64.t58; end def f19; @f19 ||= sheet22.f149; end def g19; @g19 ||= sheet22.g149; end def h19; @h19 ||= sheet22.h149; end def i19; @i19 ||= sheet22.i149; end def j19; @j19 ||= sheet22.j149; end def k19; @k19 ||= sheet22.k149; end def l19; @l19 ||= sheet22.l149; end def m19; @m19 ||= sheet22.m149; end def n19; @n19 ||= sheet22.n149; end def o19; @o19 ||= sheet22.o149; end def c20; "IV.a"; end def f20; @f20 ||= sheet55.s65+sheet55.t65; end def g20; @g20 ||= sheet56.s65+sheet56.t65; end def h20; @h20 ||= sheet57.s65+sheet57.t65; end def i20; @i20 ||= sheet58.s65+sheet58.t65; end def j20; @j20 ||= sheet59.s65+sheet59.t65; end def k20; @k20 ||= sheet60.s65+sheet60.t65; end def l20; @l20 ||= sheet61.s65+sheet61.t65; end def m20; @m20 ||= sheet62.s65+sheet62.t65; end def n20; @n20 ||= sheet63.s65+sheet63.t65; end def o20; @o20 ||= sheet64.s65+sheet64.t65; end def c21; "IV.c"; end def f21; @f21 ||= sheet55.s67+sheet55.t67; end def g21; @g21 ||= sheet56.s67+sheet56.t67; end def h21; @h21 ||= sheet57.s67+sheet57.t67; end def i21; @i21 ||= sheet58.s67+sheet58.t67; end def j21; @j21 ||= sheet59.s67+sheet59.t67; end def k21; @k21 ||= sheet60.s67+sheet60.t67; end def l21; @l21 ||= sheet61.s67+sheet61.t67; end def m21; @m21 ||= sheet62.s67+sheet62.t67; end def n21; @n21 ||= sheet63.s67+sheet63.t67; end def o21; @o21 ||= sheet64.s67+sheet64.t67; end def f27; @f27 ||= sheet38.f454; end def g27; @g27 ||= sheet38.g454; end def h27; @h27 ||= sheet38.h454; end def i27; @i27 ||= sheet38.i454; end def j27; @j27 ||= sheet38.j454; end def k27; @k27 ||= sheet38.k454; end def l27; @l27 ||= sheet38.l454; end def m27; @m27 ||= sheet38.m454; end def n27; @n27 ||= sheet38.n454; end def o27; @o27 ||= sheet38.o454; end def f28; @f28 ||= sheet38.f456; end def g28; @g28 ||= sheet38.g456; end def h28; @h28 ||= sheet38.h456; end def i28; @i28 ||= sheet38.i456; end def j28; @j28 ||= sheet38.j456; end def k28; @k28 ||= sheet38.k456; end def l28; @l28 ||= sheet38.l456; end def m28; @m28 ||= sheet38.m456; end def n28; @n28 ||= sheet38.n456; end def o28; @o28 ||= sheet38.o456; end def f29; @f29 ||= sheet38.f478; end def g29; @g29 ||= sheet38.g478; end def h29; @h29 ||= sheet38.h478; end def i29; @i29 ||= sheet38.i478; end def j29; @j29 ||= sheet38.j478; end def k29; @k29 ||= sheet38.k478; end def l29; @l29 ||= sheet38.l478; end def m29; @m29 ||= sheet38.m478; end def n29; @n29 ||= sheet38.n478; end def o29; @o29 ||= sheet38.o478; end def g30; @g30 ||= sheet38.g293; end def h30; @h30 ||= sheet38.h293; end def i30; @i30 ||= sheet38.i293; end def j30; @j30 ||= sheet38.j293; end def k30; @k30 ||= sheet38.k293; end def l30; @l30 ||= sheet38.l293; end def m30; @m30 ||= sheet38.m293; end def n30; @n30 ||= sheet38.n293; end def o30; @o30 ||= sheet38.o293; end def g31; @g31 ||= sheet38.g298; end def h31; @h31 ||= sheet38.h298; end def i31; @i31 ||= sheet38.i298; end def j31; @j31 ||= sheet38.j298; end def k31; @k31 ||= sheet38.k298; end def l31; @l31 ||= sheet38.l298; end def m31; @m31 ||= sheet38.m298; end def n31; @n31 ||= sheet38.n298; end def o31; @o31 ||= sheet38.o298; end def g32; @g32 ||= sheet38.g299; end def h32; @h32 ||= sheet38.h299; end def i32; @i32 ||= sheet38.i299; end def j32; @j32 ||= sheet38.j299; end def k32; @k32 ||= sheet38.k299; end def l32; @l32 ||= sheet38.l299; end def m32; @m32 ||= sheet38.m299; end def n32; @n32 ||= sheet38.n299; end def o32; @o32 ||= sheet38.o299; end def f34; @f34 ||= sheet38.f492; end def g34; @g34 ||= sheet38.g492; end def h34; @h34 ||= sheet38.h492; end def i34; @i34 ||= sheet38.i492; end def j34; @j34 ||= sheet38.j492; end def k34; @k34 ||= sheet38.k492; end def l34; @l34 ||= sheet38.l492; end def m34; @m34 ||= sheet38.m492; end def n34; @n34 ||= sheet38.n492; end def o34; @o34 ||= sheet38.o492; end def f35; @f35 ||= sheet38.f493; end def g35; @g35 ||= sheet38.g493; end def h35; @h35 ||= sheet38.h493; end def i35; @i35 ||= sheet38.i493; end def j35; @j35 ||= sheet38.j493; end def k35; @k35 ||= sheet38.k493; end def l35; @l35 ||= sheet38.l493; end def m35; @m35 ||= sheet38.m493; end def n35; @n35 ||= sheet38.n493; end def o35; @o35 ||= sheet38.o493; end def f36; 26042600.0; end def g36; 26917400.0; end def h36; 28469000.0; end def i36; 30004800.0; end def j36; 31434800.0; end def k36; 32744800.0; end def l36; 34415113.888514474; end def m36; 36170630.572164804; end def n36; 38015696.24979952; end def o36; 39954878.82008817; end def f37; @f37 ||= sheet38.f520; end def g37; @g37 ||= sheet38.g520; end def h37; @h37 ||= sheet38.h520; end def i37; @i37 ||= sheet38.i520; end def j37; @j37 ||= sheet38.j520; end def k37; @k37 ||= sheet38.k520; end def l37; @l37 ||= sheet38.l520; end def m37; @m37 ||= sheet38.m520; end def n37; @n37 ||= sheet38.n520; end def o37; @o37 ||= sheet38.o520; end def f38; @f38 ||= sheet38.f526; end def g38; @g38 ||= sheet38.g526; end def h38; @h38 ||= sheet38.h526; end def i38; @i38 ||= sheet38.i526; end def j38; @j38 ||= sheet38.j526; end def k38; @k38 ||= sheet38.k526; end def l38; @l38 ||= sheet38.l526; end def m38; @m38 ||= sheet38.m526; end def n38; @n38 ||= sheet38.n526; end def o38; @o38 ||= sheet38.o526; end def f39; @f39 ||= sheet38.f548; end def g39; @g39 ||= sheet38.g548; end def h39; @h39 ||= sheet38.h548; end def i39; @i39 ||= sheet38.i548; end def j39; @j39 ||= sheet38.j548; end def k39; @k39 ||= sheet38.k548; end def l39; @l39 ||= sheet38.l548; end def m39; @m39 ||= sheet38.m548; end def n39; @n39 ||= sheet38.n548; end def o39; @o39 ||= sheet38.o548; end def f40; @f40 ||= sheet38.f533/sheet38.f544; end def g40; @g40 ||= sheet38.g533/sheet38.g544; end def h40; @h40 ||= sheet38.h533/sheet38.h544; end def i40; @i40 ||= sheet38.i533/sheet38.i544; end def j40; @j40 ||= sheet38.j533/sheet38.j544; end def k40; @k40 ||= sheet38.k533/sheet38.k544; end def l40; @l40 ||= sheet38.l533/sheet38.l544; end def m40; @m40 ||= sheet38.m533/sheet38.m544; end def n40; @n40 ||= sheet38.n533/sheet38.n544; end def o40; @o40 ||= sheet38.o533/sheet38.o544; end def f41; @f41 ||= sheet38.f538/sheet38.f544; end def g41; @g41 ||= sheet38.g538/sheet38.g544; end def h41; @h41 ||= sheet38.h538/sheet38.h544; end def i41; @i41 ||= sheet38.i538/sheet38.i544; end def j41; @j41 ||= sheet38.j538/sheet38.j544; end def k41; @k41 ||= sheet38.k538/sheet38.k544; end def l41; @l41 ||= sheet38.l538/sheet38.l544; end def m41; @m41 ||= sheet38.m538/sheet38.m544; end def n41; @n41 ||= sheet38.n538/sheet38.n544; end def o41; @o41 ||= sheet38.o538/sheet38.o544; end def f42; @f42 ||= sheet38.f539/sheet38.f544; end def g42; @g42 ||= sheet38.g539/sheet38.g544; end def h42; @h42 ||= sheet38.h539/sheet38.h544; end def i42; @i42 ||= sheet38.i539/sheet38.i544; end def j42; @j42 ||= sheet38.j539/sheet38.j544; end def k42; @k42 ||= sheet38.k539/sheet38.k544; end def l42; @l42 ||= sheet38.l539/sheet38.l544; end def m42; @m42 ||= sheet38.m539/sheet38.m544; end def n42; @n42 ||= sheet38.n539/sheet38.n544; end def o42; @o42 ||= sheet38.o539/sheet38.o544; end def f43; @f43 ||= sheet38.f583; end def g43; @g43 ||= sheet38.g583; end def h43; @h43 ||= sheet38.h583; end def i43; @i43 ||= sheet38.i583; end def j43; @j43 ||= sheet38.j583; end def k43; @k43 ||= sheet38.k583; end def l43; @l43 ||= sheet38.l583; end def m43; @m43 ||= sheet38.m583; end def n43; @n43 ||= sheet38.n583; end def o43; @o43 ||= sheet38.o583; end def f49; @f49 ||= sheet39.f220; end def g49; @g49 ||= sheet39.g220; end def h49; @h49 ||= sheet39.h220; end def i49; @i49 ||= sheet39.i220; end def j49; @j49 ||= sheet39.j220; end def k49; @k49 ||= sheet39.k220; end def l49; @l49 ||= sheet39.l220; end def m49; @m49 ||= sheet39.m220; end def n49; @n49 ||= sheet39.n220; end def o49; @o49 ||= sheet39.o220; end def f50; @f50 ||= sheet39.f205/sheet39.f216; end def g50; @g50 ||= sheet39.g205/sheet39.g216; end def h50; @h50 ||= sheet39.h205/sheet39.h216; end def i50; @i50 ||= sheet39.i205/sheet39.i216; end def j50; @j50 ||= sheet39.j205/sheet39.j216; end def k50; @k50 ||= sheet39.k205/sheet39.k216; end def l50; @l50 ||= sheet39.l205/sheet39.l216; end def m50; @m50 ||= sheet39.m205/sheet39.m216; end def n50; @n50 ||= sheet39.n205/sheet39.n216; end def o50; @o50 ||= sheet39.o205/sheet39.o216; end def f51; @f51 ||= sheet39.f210/sheet39.f216; end def g51; @g51 ||= sheet39.g210/sheet39.g216; end def h51; @h51 ||= sheet39.h210/sheet39.h216; end def i51; @i51 ||= sheet39.i210/sheet39.i216; end def j51; @j51 ||= sheet39.j210/sheet39.j216; end def k51; @k51 ||= sheet39.k210/sheet39.k216; end def l51; @l51 ||= sheet39.l210/sheet39.l216; end def m51; @m51 ||= sheet39.m210/sheet39.m216; end def n51; @n51 ||= sheet39.n210/sheet39.n216; end def o51; @o51 ||= sheet39.o210/sheet39.o216; end def f52; @f52 ||= sheet39.f211/sheet39.f216; end def g52; @g52 ||= sheet39.g211/sheet39.g216; end def h52; @h52 ||= sheet39.h211/sheet39.h216; end def i52; @i52 ||= sheet39.i211/sheet39.i216; end def j52; @j52 ||= sheet39.j211/sheet39.j216; end def k52; @k52 ||= sheet39.k211/sheet39.k216; end def l52; @l52 ||= sheet39.l211/sheet39.l216; end def m52; @m52 ||= sheet39.m211/sheet39.m216; end def n52; @n52 ||= sheet39.n211/sheet39.n216; end def o52; @o52 ||= sheet39.o211/sheet39.o216; end def f53; @f53 ||= sheet39.f234; end def g53; @g53 ||= sheet39.g234; end def h53; @h53 ||= sheet39.h234; end def i53; @i53 ||= sheet39.i234; end def j53; @j53 ||= sheet39.j234; end def k53; @k53 ||= sheet39.k234; end def l53; @l53 ||= sheet39.l234; end def m53; @m53 ||= sheet39.m234; end def n53; @n53 ||= sheet39.n234; end def o53; @o53 ||= sheet39.o234; end def f54; @f54 ||= sheet39.f252; end def g54; @g54 ||= sheet39.g252; end def h54; @h54 ||= sheet39.h252; end def i54; @i54 ||= sheet39.i252; end def j54; @j54 ||= sheet39.j252; end def k54; @k54 ||= sheet39.k252; end def l54; @l54 ||= sheet39.l252; end def m54; @m54 ||= sheet39.m252; end def n54; @n54 ||= sheet39.n252; end def o54; @o54 ||= sheet39.o252; end def f55; @f55 ||= sheet39.f237/sheet39.f234; end def g55; @g55 ||= sheet39.g237/sheet39.g234; end def h55; @h55 ||= sheet39.h237/sheet39.h234; end def i55; @i55 ||= sheet39.i237/sheet39.i234; end def j55; @j55 ||= sheet39.j237/sheet39.j234; end def k55; @k55 ||= sheet39.k237/sheet39.k234; end def l55; @l55 ||= sheet39.l237/sheet39.l234; end def m55; @m55 ||= sheet39.m237/sheet39.m234; end def n55; @n55 ||= sheet39.n237/sheet39.n234; end def o55; @o55 ||= sheet39.o237/sheet39.o234; end def f56; @f56 ||= sheet39.f242/sheet39.f234; end def g56; @g56 ||= sheet39.g242/sheet39.g234; end def h56; @h56 ||= sheet39.h242/sheet39.h234; end def i56; @i56 ||= sheet39.i242/sheet39.i234; end def j56; @j56 ||= sheet39.j242/sheet39.j234; end def k56; @k56 ||= sheet39.k242/sheet39.k234; end def l56; @l56 ||= sheet39.l242/sheet39.l234; end def m56; @m56 ||= sheet39.m242/sheet39.m234; end def n56; @n56 ||= sheet39.n242/sheet39.n234; end def o56; @o56 ||= sheet39.o242/sheet39.o234; end def f57; @f57 ||= sheet39.f243/sheet39.f234; end def g57; @g57 ||= sheet39.g243/sheet39.g234; end def h57; @h57 ||= sheet39.h243/sheet39.h234; end def i57; @i57 ||= sheet39.i243/sheet39.i234; end def j57; @j57 ||= sheet39.j243/sheet39.j234; end def k57; @k57 ||= sheet39.k243/sheet39.k234; end def l57; @l57 ||= sheet39.l243/sheet39.l234; end def m57; @m57 ||= sheet39.m243/sheet39.m234; end def n57; @n57 ||= sheet39.n243/sheet39.n234; end def o57; @o57 ||= sheet39.o243/sheet39.o234; end def f58; @f58 ||= sheet39.f288; end def g58; @g58 ||= sheet39.g288; end def h58; @h58 ||= sheet39.h288; end def i58; @i58 ||= sheet39.i288; end def j58; @j58 ||= sheet39.j288; end def k58; @k58 ||= sheet39.k288; end def l58; @l58 ||= sheet39.l288; end def m58; @m58 ||= sheet39.m288; end def n58; @n58 ||= sheet39.n288; end def o58; @o58 ||= sheet39.o288; end def f62; 2007.0; end def g62; 2010.0; end def h62; 2015.0; end def i62; 2020.0; end def j62; 2025.0; end def k62; 2030.0; end def l62; 2035.0; end def m62; 2040.0; end def n62; 2045.0; end def o62; 2050.0; end def f63; @f63 ||= max(-sheet55.t103,0.0); end def g63; @g63 ||= max(-sheet56.t103,0.0); end def h63; @h63 ||= max(-sheet57.t103,0.0); end def i63; @i63 ||= max(-sheet58.t103,0.0); end def j63; @j63 ||= max(-sheet59.t103,0.0); end def k63; @k63 ||= max(-sheet60.t103,0.0); end def l63; @l63 ||= max(-sheet61.t103,0.0); end def m63; @m63 ||= max(-sheet62.t103,0.0); end def n63; @n63 ||= max(-sheet63.t103,0.0); end def o63; @o63 ||= max(-sheet64.t103,0.0); end def f68_array; @f68_array ||= sheet17.a('f175','o175'); end def f68; @f68 ||= f68_array.array_formula_offset(0,0); end def g68; @g68 ||= f68_array.array_formula_offset(0,1); end def h68; @h68 ||= f68_array.array_formula_offset(0,2); end def i68; @i68 ||= f68_array.array_formula_offset(0,3); end def j68; @j68 ||= f68_array.array_formula_offset(0,4); end def k68; @k68 ||= f68_array.array_formula_offset(0,5); end def l68; @l68 ||= f68_array.array_formula_offset(0,6); end def m68; @m68 ||= f68_array.array_formula_offset(0,7); end def n68; @n68 ||= f68_array.array_formula_offset(0,8); end def o68; @o68 ||= f68_array.array_formula_offset(0,9); end def f70_array; @f70_array ||= sheet17.a('f174','o174'); end def f70; @f70 ||= f70_array.array_formula_offset(0,0); end def g70; @g70 ||= f70_array.array_formula_offset(0,1); end def h70; @h70 ||= f70_array.array_formula_offset(0,2); end def i70; @i70 ||= f70_array.array_formula_offset(0,3); end def j70; @j70 ||= f70_array.array_formula_offset(0,4); end def k70; @k70 ||= f70_array.array_formula_offset(0,5); end def l70; @l70 ||= f70_array.array_formula_offset(0,6); end def m70; @m70 ||= f70_array.array_formula_offset(0,7); end def n70; @n70 ||= f70_array.array_formula_offset(0,8); end def o70; @o70 ||= f70_array.array_formula_offset(0,9); end def f71_array; @f71_array ||= sheet18.a('f172','o172'); end def f71; @f71 ||= f71_array.array_formula_offset(0,0); end def g71; @g71 ||= f71_array.array_formula_offset(0,1); end def h71; @h71 ||= f71_array.array_formula_offset(0,2); end def i71; @i71 ||= f71_array.array_formula_offset(0,3); end def j71; @j71 ||= f71_array.array_formula_offset(0,4); end def k71; @k71 ||= f71_array.array_formula_offset(0,5); end def l71; @l71 ||= f71_array.array_formula_offset(0,6); end def m71; @m71 ||= f71_array.array_formula_offset(0,7); end def n71; @n71 ||= f71_array.array_formula_offset(0,8); end def o71; @o71 ||= f71_array.array_formula_offset(0,9); end def f72_array; @f72_array ||= sheet19.a('f95','o95'); end def f72; @f72 ||= f72_array.array_formula_offset(0,0); end def g72; @g72 ||= f72_array.array_formula_offset(0,1); end def h72; @h72 ||= f72_array.array_formula_offset(0,2); end def i72; @i72 ||= f72_array.array_formula_offset(0,3); end def j72; @j72 ||= f72_array.array_formula_offset(0,4); end def k72; @k72 ||= f72_array.array_formula_offset(0,5); end def l72; @l72 ||= f72_array.array_formula_offset(0,6); end def m72; @m72 ||= f72_array.array_formula_offset(0,7); end def n72; @n72 ||= f72_array.array_formula_offset(0,8); end def o72; @o72 ||= f72_array.array_formula_offset(0,9); end def f78; 0.632; end def g78; 0.7; end def h78; 0.7; end def i78; 0.7; end def j78; 0.7; end def k78; 0.7; end def l78; 0.7; end def m78; 0.7; end def n78; 0.7; end def o78; 0.7; end def f80; 0.6063970431445019; end def g80; @g80 ||= sheet17.g115; end def h80; @h80 ||= sheet17.h115; end def i80; @i80 ||= sheet17.i115; end def j80; @j80 ||= sheet17.j115; end def k80; @k80 ||= sheet17.k115; end def l80; @l80 ||= sheet17.l115; end def m80; @m80 ||= sheet17.m115; end def n80; @n80 ||= sheet17.n115; end def o80; @o80 ||= sheet17.o115; end def f81; 0.0; end def g81; 0.85; end def h81; 0.85; end def i81; 0.85; end def j81; 0.85; end def k81; 0.85; end def l81; 0.85; end def m81; 0.85; end def n81; 0.85; end def o81; 0.85; end def f82; 0.596; end def g82; 0.6; end def h82; 0.7; end def i82; 0.8; end def j82; 0.8; end def k82; 0.8; end def l82; 0.8; end def m82; 0.8; end def n82; 0.8; end def o82; 0.8; end def f87_array; @f87_array ||= sheet43.a('f285','o286'); end def f87; @f87 ||= f87_array.array_formula_offset(0,0); end def g87; @g87 ||= f87_array.array_formula_offset(0,1); end def h87; @h87 ||= f87_array.array_formula_offset(0,2); end def i87; @i87 ||= f87_array.array_formula_offset(0,3); end def j87; @j87 ||= f87_array.array_formula_offset(0,4); end def k87; @k87 ||= f87_array.array_formula_offset(0,5); end def l87; @l87 ||= f87_array.array_formula_offset(0,6); end def m87; @m87 ||= f87_array.array_formula_offset(0,7); end def n87; @n87 ||= f87_array.array_formula_offset(0,8); end def o87; @o87 ||= f87_array.array_formula_offset(0,9); end def f88; @f88 ||= f87_array.array_formula_offset(1,0); end def g88; @g88 ||= f87_array.array_formula_offset(1,1); end def h88; @h88 ||= f87_array.array_formula_offset(1,2); end def i88; @i88 ||= f87_array.array_formula_offset(1,3); end def j88; @j88 ||= f87_array.array_formula_offset(1,4); end def k88; @k88 ||= f87_array.array_formula_offset(1,5); end def l88; @l88 ||= f87_array.array_formula_offset(1,6); end def m88; @m88 ||= f87_array.array_formula_offset(1,7); end def n88; @n88 ||= f87_array.array_formula_offset(1,8); end def o88; @o88 ||= f87_array.array_formula_offset(1,9); end def f97; 3.5; end def g97; 3.5; end def h97; 3.5; end def i97; 3.5; end def j97; 3.5; end def k97; 3.5; end def l97; 3.5; end def m97; 3.5; end def n97; 3.5; end def o97; 3.5; end def f98; 3.5; end def g98; 3.5; end def h98; 3.5; end def i98; 3.75; end def j98; 3.75; end def k98; 3.75; end def l98; 3.75; end def m98; 3.75; end def n98; 3.75; end def o98; 4.0; end def f99; 3.5; end def g99; 3.5; end def h99; 3.5; end def i99; 3.75; end def j99; 7.0; end def k99; 7.0; end def l99; 7.0; end def m99; 7.0; end def n99; 7.0; end def o99; 7.0; end def f100; 3.5; end def g100; 3.5; end def h100; 3.5; end def i100; 3.75; end def j100; 7.0; end def k100; 10.0; end def l100; 15.0; end def m100; 15.0; end def n100; 20.0; end def o100; 20.0; end def f105; 0.027; end def g105; 0.027; end def h105; 0.027; end def i105; 0.027; end def j105; 0.027; end def k105; 0.027; end def l105; 0.027; end def m105; 0.027; end def n105; 0.027; end def o105; 0.027; end def f106; 0.027; end def g106; 0.027; end def h106; 0.027; end def i106; 0.028; end def j106; 0.028; end def k106; 0.03; end def l106; 0.03; end def m106; 0.03; end def n106; 0.03; end def o106; 0.03; end def f107; 0.027; end def g107; 0.027; end def h107; 0.027; end def i107; 0.028; end def j107; 0.035; end def k107; 0.08; end def l107; 0.1; end def m107; 0.1; end def n107; 0.1; end def o107; 0.1; end def f108; 0.027; end def g108; 0.027; end def h108; 0.027; end def i108; 0.028; end def j108; 0.035; end def k108; 0.15; end def l108; 0.3; end def m108; 0.35000000000000003; end def n108; 0.4; end def o108; 0.4; end def f113; 2.5; end def g113; 2.5; end def h113; 4.0; end def i113; 4.0; end def j113; 4.0; end def k113; 4.0; end def l113; 4.0; end def m113; 4.0; end def n113; 4.0; end def o113; 4.0; end def f114; 2.5; end def g114; 2.5; end def h114; 4.0; end def i114; 6.0; end def j114; 8.0; end def k114; 10.0; end def l114; 10.0; end def m114; 10.0; end def n114; 10.0; end def o114; 10.0; end def f115; 2.5; end def g115; 2.5; end def h115; 4.0; end def i115; 6.0; end def j115; 10.0; end def k115; 15.0; end def l115; 15.0; end def m115; 15.0; end def n115; 15.0; end def o115; 15.0; end def f116; 2.5; end def g116; 2.5; end def h116; 4.0; end def i116; 9.0; end def j116; 15.0; end def k116; 25.0; end def l116; 30.0; end def m116; 30.0; end def n116; 30.0; end def o116; 30.0; end def f121; 0.75; end def f122; 0.75; end def f123; 0.75; end def f124; 0.75; end def g129; 0.0; end def h129; 0.0; end def g130; 0.2475; end def h130; 0.29700000000000004; end def g131; 0.495; end def h131; 0.5940000000000001; end def g132; 0.75; end def h132; 0.9; end def f145; 5.0; end def f146; 1.0; end def f150; 0.0; end def f151; 0.1; end def f152; 0.01; end def f153; 0.0; end def f154; 0.1; end def f155; 0.01; end def f157; -1.0; end def f162; -0.83; end def f163; -0.85; end def f164; -0.43; end def f165; -0.8; end def f166; -0.8; end def f167; -0.83; end def f175; 0.78328173374613; end def f182; 1.0; end def f183; 0.4; end def f184; "NaturalGas"; end def f192; 0.9; end def g192; 0.9; end def h192; 0.9; end def i192; 0.9; end def j192; 0.9; end def k192; 0.9; end def l192; 0.9; end def m192; 0.9; end def n192; 0.9; end def o192; 0.9; end def f194; 0.9; end def g194; 0.9; end def h194; 0.9; end def i194; 0.9; end def j194; 0.9; end def k194; 0.9; end def l194; 0.9; end def m194; 0.9; end def n194; 0.9; end def o194; 0.9; end def g195; 0.06279069767441861; end def h195; 0.16744186046511628; end def i195; 0.27209302325581397; end def j195; 0.37674418604651166; end def k195; 0.48139534883720925; end def l195; 0.586046511627907; end def m195; 0.6906976744186047; end def n195; 0.7953488372093024; end def o195; 0.9; end def f196; 0.75; end def g196; 0.7604651162790698; end def h196; 0.7779069767441861; end def i196; 0.7953488372093023; end def j196; 0.8127906976744186; end def k196; 0.8302325581395349; end def l196; 0.8476744186046512; end def m196; 0.8651162790697675; end def n196; 0.8825581395348837; end def o196; 0.9; end def f206; @f206 ||= max(f192-f78,0.0)*f68; end def g206; @g206 ||= max(g192-g78,0.0)*g68; end def h206; @h206 ||= max(h192-h78,0.0)*h68; end def i206; @i206 ||= max(i192-i78,0.0)*i68; end def j206; @j206 ||= max(j192-j78,0.0)*j68; end def k206; @k206 ||= max(k192-k78,0.0)*k68; end def l206; @l206 ||= max(l192-l78,0.0)*l68; end def m206; @m206 ||= max(m192-m78,0.0)*m68; end def n206; @n206 ||= max(n192-n78,0.0)*n68; end def o206; @o206 ||= max(o192-o78,0.0)*o68; end def f207; 0.0; end def g207; 0.0; end def h207; 0.0; end def i207; 0.0; end def j207; 0.0; end def k207; 0.0; end def l207; 0.0; end def m207; 0.0; end def n207; 0.0; end def o207; 0.0; end def f208; @f208 ||= max(f194-f80,0.0)*f70; end def g208; @g208 ||= max(g194-g80,0.0)*g70; end def h208; @h208 ||= max(h194-h80,0.0)*h70; end def i208; @i208 ||= max(i194-i80,0.0)*i70; end def j208; @j208 ||= max(j194-j80,0.0)*j70; end def k208; @k208 ||= max(k194-k80,0.0)*k70; end def l208; @l208 ||= max(l194-l80,0.0)*l70; end def m208; @m208 ||= max(m194-m80,0.0)*m70; end def n208; @n208 ||= max(n194-n80,0.0)*n70; end def o208; @o208 ||= max(o194-o80,0.0)*o70; end def f209; @f209 ||= max(f195-f81,0.0)*f71; end def g209; @g209 ||= max(g195-g81,0.0)*g71; end def h209; @h209 ||= max(h195-h81,0.0)*h71; end def i209; @i209 ||= max(i195-i81,0.0)*i71; end def j209; @j209 ||= max(j195-j81,0.0)*j71; end def k209; @k209 ||= max(k195-k81,0.0)*k71; end def l209; @l209 ||= max(l195-l81,0.0)*l71; end def m209; @m209 ||= max(m195-m81,0.0)*m71; end def n209; @n209 ||= max(n195-n81,0.0)*n71; end def o209; @o209 ||= max(o195-o81,0.0)*o71; end def f210; @f210 ||= max(f196-f82,0.0)*f72; end def g210; @g210 ||= max(g196-g82,0.0)*g72; end def h210; @h210 ||= max(h196-h82,0.0)*h72; end def i210; @i210 ||= max(i196-i82,0.0)*i72; end def j210; @j210 ||= max(j196-j82,0.0)*j72; end def k210; @k210 ||= max(k196-k82,0.0)*k72; end def l210; @l210 ||= max(l196-l82,0.0)*l72; end def m210; @m210 ||= max(m196-m82,0.0)*m72; end def n210; @n210 ||= max(n196-n82,0.0)*n72; end def o210; @o210 ||= max(o196-o82,0.0)*o72; end def f211; @f211 ||= sum(a('f206','f210')); end def g211; @g211 ||= sum(a('g206','g210')); end def h211; @h211 ||= sum(a('h206','h210')); end def i211; @i211 ||= sum(a('i206','i210')); end def j211; @j211 ||= sum(a('j206','j210')); end def k211; @k211 ||= sum(a('k206','k210')); end def l211; @l211 ||= sum(a('l206','l210')); end def m211; @m211 ||= sum(a('m206','m210')); end def n211; @n211 ||= sum(a('n206','n210')); end def o211; @o211 ||= sum(a('o206','o210')); end def f228; @f228 ||= f63*sheet9.e54; end def g228; @g228 ||= g63*sheet9.e54; end def h228; @h228 ||= h63*sheet9.e54; end def i228; @i228 ||= i63*sheet9.e54; end def j228; @j228 ||= j63*sheet9.e54; end def k228; @k228 ||= k63*sheet9.e54; end def l228; @l228 ||= l63*sheet9.e54; end def m228; @m228 ||= m63*sheet9.e54; end def n228; @n228 ||= n63*sheet9.e54; end def o228; @o228 ||= o63*sheet9.e54; end def f229; @f229 ||= f211; end def g229; @g229 ||= g211; end def h229; @h229 ||= h211; end def i229; @i229 ||= i211; end def j229; @j229 ||= j211; end def k229; @k229 ||= k211; end def l229; @l229 ||= l211; end def m229; @m229 ||= m211; end def n229; @n229 ||= n211; end def o229; @o229 ||= o211; end def f230; @f230 ||= index(a('f113','f116'),e8); end def g230; @g230 ||= index(a('g113','g116'),e8); end def h230; @h230 ||= index(a('h113','h116'),e8); end def i230; @i230 ||= index(a('i113','i116'),e8); end def j230; @j230 ||= index(a('j113','j116'),e8); end def k230; @k230 ||= index(a('k113','k116'),e8); end def l230; @l230 ||= index(a('l113','l116'),e8); end def m230; @m230 ||= index(a('m113','m116'),e8); end def n230; @n230 ||= index(a('n113','n116'),e8); end def o230; @o230 ||= index(a('o113','o116'),e8); end def f231; @f231 ||= (index(a('g129','g132'),e8)*f88*sheet9.e54)+(index(a('h129','h132'),e8)*f87*sheet9.e54); end def g231; @g231 ||= (index(a('g129','g132'),e8)*g88*sheet9.e54)+(index(a('h129','h132'),e8)*g87*sheet9.e54); end def h231; @h231 ||= (index(a('g129','g132'),e8)*h88*sheet9.e54)+(index(a('h129','h132'),e8)*h87*sheet9.e54); end def i231; @i231 ||= (index(a('g129','g132'),e8)*i88*sheet9.e54)+(index(a('h129','h132'),e8)*i87*sheet9.e54); end def j231; @j231 ||= (index(a('g129','g132'),e8)*j88*sheet9.e54)+(index(a('h129','h132'),e8)*j87*sheet9.e54); end def k231; @k231 ||= (index(a('g129','g132'),e8)*k88*sheet9.e54)+(index(a('h129','h132'),e8)*k87*sheet9.e54); end def l231; @l231 ||= (index(a('g129','g132'),e8)*l88*sheet9.e54)+(index(a('h129','h132'),e8)*l87*sheet9.e54); end def m231; @m231 ||= (index(a('g129','g132'),e8)*m88*sheet9.e54)+(index(a('h129','h132'),e8)*m87*sheet9.e54); end def n231; @n231 ||= (index(a('g129','g132'),e8)*n88*sheet9.e54)+(index(a('h129','h132'),e8)*n87*sheet9.e54); end def o231; @o231 ||= (index(a('g129','g132'),e8)*o88*sheet9.e54)+(index(a('h129','h132'),e8)*o87*sheet9.e54); end def f232; @f232 ||= index(a('f97','f100'),e8); end def g232; @g232 ||= index(a('g97','g100'),e8); end def h232; @h232 ||= index(a('h97','h100'),e8); end def i232; @i232 ||= index(a('i97','i100'),e8); end def j232; @j232 ||= index(a('j97','j100'),e8); end def k232; @k232 ||= index(a('k97','k100'),e8); end def l232; @l232 ||= index(a('l97','l100'),e8); end def m232; @m232 ||= index(a('m97','m100'),e8); end def n232; @n232 ||= index(a('n97','n100'),e8); end def o232; @o232 ||= index(a('o97','o100'),e8); end def f233; @f233 ||= sum(a('f228','f232')); end def g233; @g233 ||= sum(a('g228','g232')); end def h233; @h233 ||= sum(a('h228','h232')); end def i233; @i233 ||= sum(a('i228','i232')); end def j233; @j233 ||= sum(a('j228','j232')); end def k233; @k233 ||= sum(a('k228','k232')); end def l233; @l233 ||= sum(a('l228','l232')); end def m233; @m233 ||= sum(a('m228','m232')); end def n233; @n233 ||= sum(a('n228','n232')); end def o233; @o233 ||= sum(a('o228','o232')); end def f238; @f238 ||= f228*sheet9.e56*f145*sheet9.f37; end def g238; @g238 ||= g228*sheet9.e56*f145*sheet9.f37; end def h238; @h238 ||= h228*sheet9.e56*f145*sheet9.f37; end def i238; @i238 ||= i228*sheet9.e56*f145*sheet9.f37; end def j238; @j238 ||= j228*sheet9.e56*f145*sheet9.f37; end def k238; @k238 ||= k228*sheet9.e56*f145*sheet9.f37; end def l238; @l238 ||= l228*sheet9.e56*f145*sheet9.f37; end def m238; @m238 ||= m228*sheet9.e56*f145*sheet9.f37; end def n238; @n238 ||= n228*sheet9.e56*f145*sheet9.f37; end def o238; @o238 ||= o228*sheet9.e56*f145*sheet9.f37; end def f239; @f239 ||= f229*sheet9.e56*f145*sheet9.f37; end def g239; @g239 ||= g229*sheet9.e56*f145*sheet9.f37; end def h239; @h239 ||= h229*sheet9.e56*f145*sheet9.f37; end def i239; @i239 ||= i229*sheet9.e56*f145*sheet9.f37; end def j239; @j239 ||= j229*sheet9.e56*f145*sheet9.f37; end def k239; @k239 ||= k229*sheet9.e56*f145*sheet9.f37; end def l239; @l239 ||= l229*sheet9.e56*f145*sheet9.f37; end def m239; @m239 ||= m229*sheet9.e56*f145*sheet9.f37; end def n239; @n239 ||= n229*sheet9.e56*f145*sheet9.f37; end def o239; @o239 ||= o229*sheet9.e56*f145*sheet9.f37; end def f240; @f240 ||= f230*index(a('f121','f124'),e8)*sheet9.e56*f145*sheet9.f37; end def g240; @g240 ||= g230*index(a('f121','f124'),e8)*sheet9.e56*f145*sheet9.f37; end def h240; @h240 ||= h230*index(a('f121','f124'),e8)*sheet9.e56*f145*sheet9.f37; end def i240; @i240 ||= i230*index(a('f121','f124'),e8)*sheet9.e56*f145*sheet9.f37; end def j240; @j240 ||= j230*index(a('f121','f124'),e8)*sheet9.e56*f145*sheet9.f37; end def k240; @k240 ||= k230*index(a('f121','f124'),e8)*sheet9.e56*f145*sheet9.f37; end def l240; @l240 ||= l230*index(a('f121','f124'),e8)*sheet9.e56*f145*sheet9.f37; end def m240; @m240 ||= m230*index(a('f121','f124'),e8)*sheet9.e56*f145*sheet9.f37; end def n240; @n240 ||= n230*index(a('f121','f124'),e8)*sheet9.e56*f145*sheet9.f37; end def o240; @o240 ||= o230*index(a('f121','f124'),e8)*sheet9.e56*f145*sheet9.f37; end def f241; @f241 ||= f231*sheet9.e56*f145*sheet9.f37; end def g241; @g241 ||= g231*sheet9.e56*f145*sheet9.f37; end def h241; @h241 ||= h231*sheet9.e56*f145*sheet9.f37; end def i241; @i241 ||= i231*sheet9.e56*f145*sheet9.f37; end def j241; @j241 ||= j231*sheet9.e56*f145*sheet9.f37; end def k241; @k241 ||= k231*sheet9.e56*f145*sheet9.f37; end def l241; @l241 ||= l231*sheet9.e56*f145*sheet9.f37; end def m241; @m241 ||= m231*sheet9.e56*f145*sheet9.f37; end def n241; @n241 ||= n231*sheet9.e56*f145*sheet9.f37; end def o241; @o241 ||= o231*sheet9.e56*f145*sheet9.f37; end def f242; @f242 ||= index(a('f105','f108'),e8); end def g242; @g242 ||= index(a('g105','g108'),e8); end def h242; @h242 ||= index(a('h105','h108'),e8); end def i242; @i242 ||= index(a('i105','i108'),e8); end def j242; @j242 ||= index(a('j105','j108'),e8); end def k242; @k242 ||= index(a('k105','k108'),e8); end def l242; @l242 ||= index(a('l105','l108'),e8); end def m242; @m242 ||= index(a('m105','m108'),e8); end def n242; @n242 ||= index(a('n105','n108'),e8); end def o242; @o242 ||= index(a('o105','o108'),e8); end def f243; @f243 ||= sum(a('f238','f242')); end def g243; @g243 ||= sum(a('g238','g242')); end def h243; @h243 ||= sum(a('h238','h242')); end def i243; @i243 ||= sum(a('i238','i242')); end def j243; @j243 ||= sum(a('j238','j242')); end def k243; @k243 ||= sum(a('k238','k242')); end def l243; @l243 ||= sum(a('l238','l242')); end def m243; @m243 ||= sum(a('m238','m242')); end def n243; @n243 ||= sum(a('n238','n242')); end def o243; @o243 ||= sum(a('o238','o242')); end def f249; @f249 ||= -f27*(f166)*sheet9.e54; end def g249; @g249 ||= -g27*(f166)*sheet9.e54; end def h249; @h249 ||= -h27*(f166)*sheet9.e54; end def i249; @i249 ||= -i27*(f166)*sheet9.e54; end def j249; @j249 ||= -j27*(f166)*sheet9.e54; end def k249; @k249 ||= -k27*(f166)*sheet9.e54; end def l249; @l249 ||= -l27*(f166)*sheet9.e54; end def m249; @m249 ||= -m27*(f166)*sheet9.e54; end def n249; @n249 ||= -n27*(f166)*sheet9.e54; end def o249; @o249 ||= -o27*(f166)*sheet9.e54; end def f250; @f250 ||= f249*-(f29/f28); end def g250; @g250 ||= g249*-(g29/g28); end def h250; @h250 ||= h249*-(h29/h28); end def i250; @i250 ||= i249*-(i29/i28); end def j250; @j250 ||= j249*-(j29/j28); end def k250; @k250 ||= k249*-(k29/k28); end def l250; @l250 ||= l249*-(l29/l28); end def m250; @m250 ||= m249*-(m29/m28); end def n250; @n250 ||= n249*-(iferror((n29/n28),-1.0)); end def o250; @o250 ||= o249*-(iferror((o29/o28),-1.0)); end def f252; 0.0; end def g252; @g252 ||= sumproduct(a('g30','g32'),a('f150','f152'))/sum(a('g30','g32')); end def h252; @h252 ||= sumproduct(a('h30','h32'),a('f150','f152'))/sum(a('h30','h32')); end def i252; @i252 ||= sumproduct(a('i30','i32'),a('f150','f152'))/sum(a('i30','i32')); end def j252; @j252 ||= sumproduct(a('j30','j32'),a('f150','f152'))/sum(a('j30','j32')); end def k252; @k252 ||= sumproduct(a('k30','k32'),a('f150','f152'))/sum(a('k30','k32')); end def l252; @l252 ||= sumproduct(a('l30','l32'),a('f150','f152'))/sum(a('l30','l32')); end def m252; @m252 ||= sumproduct(a('m30','m32'),a('f150','f152'))/sum(a('m30','m32')); end def n252; @n252 ||= sumproduct(a('n30','n32'),a('f150','f152'))/sum(a('n30','n32')); end def o252; @o252 ||= sumproduct(a('o30','o32'),a('f150','f152'))/sum(a('o30','o32')); end def f253; @f253 ||= f250*(1.0+f252); end def g253; @g253 ||= g250*(1.0+g252); end def h253; @h253 ||= h250*(1.0+h252); end def i253; @i253 ||= i250*(1.0+i252); end def j253; @j253 ||= j250*(1.0+j252); end def k253; @k253 ||= k250*(1.0+k252); end def l253; @l253 ||= l250*(1.0+l252); end def m253; @m253 ||= m250*(1.0+m252); end def n253; @n253 ||= n250*(1.0+n252); end def o253; @o253 ||= o250*(1.0+o252); end def f255; @f255 ||= -f29*sheet9.e54*(f252); end def g255; @g255 ||= -g29*sheet9.e54*(g252); end def h255; @h255 ||= -h29*sheet9.e54*(h252); end def i255; @i255 ||= -i29*sheet9.e54*(i252); end def j255; @j255 ||= -j29*sheet9.e54*(j252); end def k255; @k255 ||= -k29*sheet9.e54*(k252); end def l255; @l255 ||= -l29*sheet9.e54*(l252); end def m255; @m255 ||= -m29*sheet9.e54*(m252); end def n255; @n255 ||= -n29*sheet9.e54*(n252); end def o255; @o255 ||= -o29*sheet9.e54*(o252); end def f256; @f256 ||= f255+f253; end def g256; @g256 ||= g255+g253; end def h256; @h256 ||= h255+h253; end def i256; @i256 ||= i255+i253; end def j256; @j256 ||= j255+j253; end def k256; @k256 ||= k255+k253; end def l256; @l256 ||= l255+l253; end def m256; @m256 ||= m255+m253; end def n256; @n256 ||= n255+n253; end def o256; @o256 ||= o255+o253; end def f259; @f259 ||= f34; end def g259; @g259 ||= g34; end def h259; @h259 ||= h34; end def i259; @i259 ||= i34; end def j259; @j259 ||= j34; end def k259; @k259 ||= k34; end def l259; @l259 ||= l34; end def m259; @m259 ||= m34; end def n259; @n259 ||= n34; end def o259; @o259 ||= o34; end def f260; 7.0; end def g260; 5.336416490486258; end def h260; 5.59223044397463; end def i260; 5.848044397463001; end def j260; 6.103858350951372; end def k260; 6.3596723044397425; end def l260; 6.615486257928113; end def m260; 6.871300211416484; end def n260; 7.127114164904855; end def o260; 7.382928118393226; end def f261; @f261 ||= f259+f260; end def g261; @g261 ||= g259+g260; end def h261; @h261 ||= h259+h260; end def i261; @i261 ||= i259+i260; end def j261; @j261 ||= j259+j260; end def k261; @k261 ||= k259+k260; end def l261; @l261 ||= l259+l260; end def m261; @m261 ||= m259+m260; end def n261; @n261 ||= n259+n260; end def o261; @o261 ||= o259+o260; end def f263; @f263 ||= f35; end def g263; @g263 ||= g35; end def h263; @h263 ||= h35; end def i263; @i263 ||= i35; end def j263; @j263 ||= j35; end def k263; @k263 ||= k35; end def l263; @l263 ||= l35; end def m263; @m263 ||= m35; end def n263; @n263 ||= n35; end def o263; @o263 ||= o35; end def f264; @f264 ||= f37/(60.0*60.0*24.0*365.25); end def g264; @g264 ||= g37/(60.0*60.0*24.0*365.25); end def h264; @h264 ||= h37/(60.0*60.0*24.0*365.25); end def i264; @i264 ||= i37/(60.0*60.0*24.0*365.25); end def j264; @j264 ||= j37/(60.0*60.0*24.0*365.25); end def k264; @k264 ||= k37/(60.0*60.0*24.0*365.25); end def l264; @l264 ||= l37/(60.0*60.0*24.0*365.25); end def m264; @m264 ||= m37/(60.0*60.0*24.0*365.25); end def n264; @n264 ||= n37/(60.0*60.0*24.0*365.25); end def o264; @o264 ||= o37/(60.0*60.0*24.0*365.25); end def f265; @f265 ||= (f263*f261)-f264; end def g265; @g265 ||= (g263*g261)-g264; end def h265; @h265 ||= (h263*h261)-h264; end def i265; @i265 ||= (i263*i261)-i264; end def j265; @j265 ||= (j263*j261)-j264; end def k265; @k265 ||= (k263*k261)-k264; end def l265; @l265 ||= (l263*l261)-l264; end def m265; @m265 ||= (m263*m261)-m264; end def n265; @n265 ||= (n263*n261)-n264; end def o265; @o265 ||= (o263*o261)-o264; end def f266; @f266 ||= f265*f36/sheet5.f5; end def g266; @g266 ||= g265*g36/sheet5.f5; end def h266; @h266 ||= h265*h36/sheet5.f5; end def i266; @i266 ||= i265*i36/sheet5.f5; end def j266; @j266 ||= j265*j36/sheet5.f5; end def k266; @k266 ||= k265*k36/sheet5.f5; end def l266; @l266 ||= l265*l36/sheet5.f5; end def m266; @m266 ||= m265*m36/sheet5.f5; end def n266; @n266 ||= n265*n36/sheet5.f5; end def o266; @o266 ||= o265*o36/sheet5.f5; end def f268; @f268 ||= f266/(f38*sheet9.e54); end def g268; @g268 ||= g266/(g38*sheet9.e54); end def h268; @h268 ||= h266/(h38*sheet9.e54); end def i268; @i268 ||= i266/(i38*sheet9.e54); end def j268; @j268 ||= j266/(j38*sheet9.e54); end def k268; @k268 ||= k266/(k38*sheet9.e54); end def l268; @l268 ||= l266/(l38*sheet9.e54); end def m268; @m268 ||= m266/(m38*sheet9.e54); end def n268; @n268 ||= n266/(n38*sheet9.e54); end def o268; @o268 ||= o266/(o38*sheet9.e54); end def f270; @f270 ||= f266*-(f39/f38); end def g270; @g270 ||= g266*-(g39/g38); end def h270; @h270 ||= h266*-(h39/h38); end def i270; @i270 ||= i266*-(i39/i38); end def j270; @j270 ||= j266*-(j39/j38); end def k270; @k270 ||= k266*-(k39/k38); end def l270; @l270 ||= l266*-(l39/l38); end def m270; @m270 ||= m266*-(m39/m38); end def n270; @n270 ||= n266*-(n39/n38); end def o270; @o270 ||= o266*-(o39/o38); end def f271; @f271 ||= sumproduct(a('f40','f42'),a('f153','f155'))/sum(a('f40','f42')); end def g271; @g271 ||= sumproduct(a('g40','g42'),a('f153','f155'))/sum(a('g40','g42')); end def h271; @h271 ||= sumproduct(a('h40','h42'),a('f153','f155'))/sum(a('h40','h42')); end def i271; @i271 ||= sumproduct(a('i40','i42'),a('f153','f155'))/sum(a('i40','i42')); end def j271; @j271 ||= sumproduct(a('j40','j42'),a('f153','f155'))/sum(a('j40','j42')); end def k271; @k271 ||= sumproduct(a('k40','k42'),a('f153','f155'))/sum(a('k40','k42')); end def l271; @l271 ||= sumproduct(a('l40','l42'),a('f153','f155'))/sum(a('l40','l42')); end def m271; @m271 ||= sumproduct(a('m40','m42'),a('f153','f155'))/sum(a('m40','m42')); end def n271; @n271 ||= sumproduct(a('n40','n42'),a('f153','f155'))/sum(a('n40','n42')); end def o271; @o271 ||= sumproduct(a('o40','o42'),a('f153','f155'))/sum(a('o40','o42')); end def f272; @f272 ||= f270*(1.0+f271); end def g272; @g272 ||= g270*(1.0+g271); end def h272; @h272 ||= h270*(1.0+h271); end def i272; @i272 ||= i270*(1.0+i271); end def j272; @j272 ||= j270*(1.0+j271); end def k272; @k272 ||= k270*(1.0+k271); end def l272; @l272 ||= l270*(1.0+l271); end def m272; @m272 ||= m270*(1.0+m271); end def n272; @n272 ||= n270*(1.0+n271); end def o272; @o272 ||= o270*(1.0+o271); end def f274; @f274 ||= -f39*sheet9.e54; end def g274; @g274 ||= -g39*sheet9.e54; end def h274; @h274 ||= -h39*sheet9.e54; end def i274; @i274 ||= -i39*sheet9.e54; end def j274; @j274 ||= -j39*sheet9.e54; end def k274; @k274 ||= -k39*sheet9.e54; end def l274; @l274 ||= -l39*sheet9.e54; end def m274; @m274 ||= -m39*sheet9.e54; end def n274; @n274 ||= -n39*sheet9.e54; end def o274; @o274 ||= -o39*sheet9.e54; end def f275; @f275 ||= f272-f274; end def g275; @g275 ||= g272-g274; end def h275; @h275 ||= h272-h274; end def i275; @i275 ||= i272-i274; end def j275; @j275 ||= j272-j274; end def k275; @k275 ||= k272-k274; end def l275; @l275 ||= l272-l274; end def m275; @m275 ||= m272-m274; end def n275; @n275 ||= n272-n274; end def o275; @o275 ||= o272-o274; end def f278; @f278 ||= -f157*f43*sheet9.e54; end def g278; @g278 ||= -f157*g43*sheet9.e54; end def h278; @h278 ||= -f157*h43*sheet9.e54; end def i278; @i278 ||= -f157*i43*sheet9.e54; end def j278; @j278 ||= -f157*j43*sheet9.e54; end def k278; @k278 ||= -f157*k43*sheet9.e54; end def l278; @l278 ||= -f157*l43*sheet9.e54; end def m278; @m278 ||= -f157*m43*sheet9.e54; end def n278; @n278 ||= -f157*n43*sheet9.e54; end def o278; @o278 ||= -f157*o43*sheet9.e54; end def f281; @f281 ||= f275+f256+f278; end def g281; @g281 ||= g275+g256+g278; end def h281; @h281 ||= h275+h256+h278; end def i281; @i281 ||= i275+i256+i278; end def j281; @j281 ||= j275+j256+j278; end def k281; @k281 ||= k275+k256+k278; end def l281; @l281 ||= l275+l256+l278; end def m281; @m281 ||= m275+m256+m278; end def n281; @n281 ||= n275+n256+n278; end def o281; @o281 ||= o275+o256+o278; end def f285; @f285 ||= sumproduct(a('f50','f52'),a('f150','f152'))/sum(a('f50','f52')); end def g285; @g285 ||= sumproduct(a('g50','g52'),a('f150','f152'))/sum(a('g50','g52')); end def h285; @h285 ||= sumproduct(a('h50','h52'),a('f150','f152'))/sum(a('h50','h52')); end def i285; @i285 ||= sumproduct(a('i50','i52'),a('f150','f152'))/sum(a('i50','i52')); end def j285; @j285 ||= sumproduct(a('j50','j52'),a('f150','f152'))/sum(a('j50','j52')); end def k285; @k285 ||= sumproduct(a('k50','k52'),a('f150','f152'))/sum(a('k50','k52')); end def l285; @l285 ||= sumproduct(a('l50','l52'),a('f150','f152'))/sum(a('l50','l52')); end def m285; @m285 ||= sumproduct(a('m50','m52'),a('f150','f152'))/sum(a('m50','m52')); end def n285; @n285 ||= sumproduct(a('n50','n52'),a('f150','f152'))/sum(a('n50','n52')); end def o285; @o285 ||= sumproduct(a('o50','o52'),a('f150','f152'))/sum(a('o50','o52')); end def f286; @f286 ||= f285*-f49; end def g286; @g286 ||= g285*-g49; end def h286; @h286 ||= h285*-h49; end def i286; @i286 ||= i285*-i49; end def j286; @j286 ||= j285*-j49; end def k286; @k286 ||= k285*-k49; end def l286; @l286 ||= l285*-l49; end def m286; @m286 ||= m285*-m49; end def n286; @n286 ||= n285*-n49; end def o286; @o286 ||= o285*-o49; end def f290; @f290 ||= f53*sheet9.e54; end def g290; @g290 ||= g53*sheet9.e54; end def h290; @h290 ||= h53*sheet9.e54; end def i290; @i290 ||= i53*sheet9.e54; end def j290; @j290 ||= j53*sheet9.e54; end def k290; @k290 ||= k53*sheet9.e54; end def l290; @l290 ||= l53*sheet9.e54; end def m290; @m290 ||= m53*sheet9.e54; end def n290; @n290 ||= n53*sheet9.e54; end def o290; @o290 ||= o53*sheet9.e54; end def f291; @f291 ||= f290*(f175*f268); end def g291; @g291 ||= g290*(f175*g268); end def h291; @h291 ||= h290*(f175*h268); end def i291; @i291 ||= i290*(f175*i268); end def j291; @j291 ||= j290*(f175*j268); end def k291; @k291 ||= k290*(f175*k268); end def l291; @l291 ||= l290*(f175*l268); end def m291; @m291 ||= m290*(f175*m268); end def n291; @n291 ||= n290*(f175*n268); end def o291; @o291 ||= o290*(f175*o268); end def f292; @f292 ||= f291*(-f54/f53); end def g292; @g292 ||= g291*(-g54/g53); end def h292; @h292 ||= h291*(-h54/h53); end def i292; @i292 ||= i291*(-i54/i53); end def j292; @j292 ||= j291*(-j54/j53); end def k292; @k292 ||= k291*(-k54/k53); end def l292; @l292 ||= l291*(-l54/l53); end def m292; @m292 ||= m291*(-m54/m53); end def n292; @n292 ||= n291*(-n54/n53); end def o292; @o292 ||= o291*(-o54/o53); end def f294; @f294 ||= sumproduct(a('f55','f57'),a('f153','f155'))/sum(a('f55','f57')); end def g294; @g294 ||= sumproduct(a('g55','g57'),a('f153','f155'))/sum(a('g55','g57')); end def h294; @h294 ||= sumproduct(a('h55','h57'),a('f153','f155'))/sum(a('h55','h57')); end def i294; @i294 ||= sumproduct(a('i55','i57'),a('f153','f155'))/sum(a('i55','i57')); end def j294; @j294 ||= sumproduct(a('j55','j57'),a('f153','f155'))/sum(a('j55','j57')); end def k294; @k294 ||= sumproduct(a('k55','k57'),a('f153','f155'))/sum(a('k55','k57')); end def l294; @l294 ||= sumproduct(a('l55','l57'),a('f153','f155'))/sum(a('l55','l57')); end def m294; @m294 ||= sumproduct(a('m55','m57'),a('f153','f155'))/sum(a('m55','m57')); end def n294; @n294 ||= sumproduct(a('n55','n57'),a('f153','f155'))/sum(a('n55','n57')); end def o294; @o294 ||= sumproduct(a('o55','o57'),a('f153','f155'))/sum(a('o55','o57')); end def f295; @f295 ||= f292*(1.0+f294); end def g295; @g295 ||= g292*(1.0+g294); end def h295; @h295 ||= h292*(1.0+h294); end def i295; @i295 ||= i292*(1.0+i294); end def j295; @j295 ||= j292*(1.0+j294); end def k295; @k295 ||= k292*(1.0+k294); end def l295; @l295 ||= l292*(1.0+l294); end def m295; @m295 ||= m292*(1.0+m294); end def n295; @n295 ||= n292*(1.0+n294); end def o295; @o295 ||= o292*(1.0+o294); end def f296; @f296 ||= -f54*sheet9.e54; end def g296; @g296 ||= -g54*sheet9.e54; end def h296; @h296 ||= -h54*sheet9.e54; end def i296; @i296 ||= -i54*sheet9.e54; end def j296; @j296 ||= -j54*sheet9.e54; end def k296; @k296 ||= -k54*sheet9.e54; end def l296; @l296 ||= -l54*sheet9.e54; end def m296; @m296 ||= -m54*sheet9.e54; end def n296; @n296 ||= -n54*sheet9.e54; end def o296; @o296 ||= -o54*sheet9.e54; end def f297; @f297 ||= f295-f296; end def g297; @g297 ||= g295-g296; end def h297; @h297 ||= h295-h296; end def i297; @i297 ||= i295-i296; end def j297; @j297 ||= j295-j296; end def k297; @k297 ||= k295-k296; end def l297; @l297 ||= l295-l296; end def m297; @m297 ||= m295-m296; end def n297; @n297 ||= n295-n296; end def o297; @o297 ||= o295-o296; end def f300; @f300 ||= -f157*f58*sheet9.e54; end def g300; @g300 ||= -f157*g58*sheet9.e54; end def h300; @h300 ||= -f157*h58*sheet9.e54; end def i300; @i300 ||= -f157*i58*sheet9.e54; end def j300; @j300 ||= -f157*j58*sheet9.e54; end def k300; @k300 ||= -f157*k58*sheet9.e54; end def l300; @l300 ||= -f157*l58*sheet9.e54; end def m300; @m300 ||= -f157*m58*sheet9.e54; end def n300; @n300 ||= -f157*n58*sheet9.e54; end def o300; @o300 ||= -f157*o58*sheet9.e54; end def f303; @f303 ||= f297+f286+f300; end def g303; @g303 ||= g297+g286+g300; end def h303; @h303 ||= h297+h286+h300; end def i303; @i303 ||= i297+i286+i300; end def j303; @j303 ||= j297+j286+j300; end def k303; @k303 ||= k297+k286+k300; end def l303; @l303 ||= l297+l286+l300; end def m303; @m303 ||= m297+m286+m300; end def n303; @n303 ||= n297+n286+n300; end def o303; @o303 ||= o297+o286+o300; end def f309; @f309 ||= -f281-f303; end def g309; @g309 ||= -g281-g303; end def h309; @h309 ||= -h281-h303; end def i309; @i309 ||= -i281-i303; end def j309; @j309 ||= -j281-j303; end def k309; @k309 ||= -k281-k303; end def l309; @l309 ||= -l281-l303; end def m309; @m309 ||= -m281-m303; end def n309; @n309 ||= -n281-n303; end def o309; @o309 ||= -o281-o303; end def f310; @f310 ||= f162*(f17*sheet9.e54); end def g310; @g310 ||= f162*(g17*sheet9.e54); end def h310; @h310 ||= f162*(h17*sheet9.e54); end def i310; @i310 ||= f162*(i17*sheet9.e54); end def j310; @j310 ||= f162*(j17*sheet9.e54); end def k310; @k310 ||= f162*(k17*sheet9.e54); end def l310; @l310 ||= f162*(l17*sheet9.e54); end def m310; @m310 ||= f162*(m17*sheet9.e54); end def n310; @n310 ||= f162*(n17*sheet9.e54); end def o310; @o310 ||= f162*(o17*sheet9.e54); end def f311; @f311 ||= f163*(f20*sheet9.e54); end def g311; @g311 ||= f163*(g18*sheet9.e54); end def h311; @h311 ||= f163*(h18*sheet9.e54); end def i311; @i311 ||= f163*(i18*sheet9.e54); end def j311; @j311 ||= f163*(j18*sheet9.e54); end def k311; @k311 ||= f163*(k18*sheet9.e54); end def l311; @l311 ||= f163*(l18*sheet9.e54); end def m311; @m311 ||= f163*(m18*sheet9.e54); end def n311; @n311 ||= f163*(n18*sheet9.e54); end def o311; @o311 ||= f163*(o18*sheet9.e54); end def f312; @f312 ||= f164*(f19*sheet9.e54); end def g312; @g312 ||= f164*(g19*sheet9.e54); end def h312; @h312 ||= f164*(h19*sheet9.e54); end def i312; @i312 ||= f164*(i19*sheet9.e54); end def j312; @j312 ||= f164*(j19*sheet9.e54); end def k312; @k312 ||= f164*(k19*sheet9.e54); end def l312; @l312 ||= f164*(l19*sheet9.e54); end def m312; @m312 ||= f164*(m19*sheet9.e54); end def n312; @n312 ||= f164*(n19*sheet9.e54); end def o312; @o312 ||= f164*(o19*sheet9.e54); end def f313; @f313 ||= f165*(f20*sheet9.e54); end def g313; @g313 ||= f165*(g20*sheet9.e54); end def h313; @h313 ||= f165*(h20*sheet9.e54); end def i313; @i313 ||= f165*(i20*sheet9.e54); end def j313; @j313 ||= f165*(j20*sheet9.e54); end def k313; @k313 ||= f165*(k20*sheet9.e54); end def l313; @l313 ||= f165*(l20*sheet9.e54); end def m313; @m313 ||= f165*(m20*sheet9.e54); end def n313; @n313 ||= f165*(n20*sheet9.e54); end def o313; @o313 ||= f165*(o20*sheet9.e54); end def f314; @f314 ||= f167*(f21*sheet9.e54); end def g314; @g314 ||= f167*(g21*sheet9.e54); end def h314; @h314 ||= f167*(h21*sheet9.e54); end def i314; @i314 ||= f167*(i21*sheet9.e54); end def j314; @j314 ||= f167*(j21*sheet9.e54); end def k314; @k314 ||= f167*(k21*sheet9.e54); end def l314; @l314 ||= f167*(l21*sheet9.e54); end def m314; @m314 ||= f167*(m21*sheet9.e54); end def n314; @n314 ||= f167*(n21*sheet9.e54); end def o314; @o314 ||= f167*(o21*sheet9.e54); end def f315; @f315 ||= sum(a('f309','f314')); end def g315; @g315 ||= sum(a('g309','g314')); end def h315; @h315 ||= sum(a('h309','h314')); end def i315; @i315 ||= sum(a('i309','i314')); end def j315; @j315 ||= sum(a('j309','j314')); end def k315; @k315 ||= sum(a('k309','k314')); end def l315; @l315 ||= sum(a('l309','l314')); end def m315; @m315 ||= sum(a('m309','m314')); end def n315; @n315 ||= sum(a('n309','n314')); end def o315; @o315 ||= sum(a('o309','o314')); end def f320; @f320 ||= f309*sheet9.e56*f145*sheet9.f37; end def g320; @g320 ||= g309*sheet9.e56*f145*sheet9.f37; end def h320; @h320 ||= h309*sheet9.e56*f145*sheet9.f37; end def i320; @i320 ||= i309*sheet9.e56*f145*sheet9.f37; end def j320; @j320 ||= j309*sheet9.e56*f145*sheet9.f37; end def k320; @k320 ||= k309*sheet9.e56*f145*sheet9.f37; end def l320; @l320 ||= l309*sheet9.e56*f145*sheet9.f37; end def m320; @m320 ||= m309*sheet9.e56*f145*sheet9.f37; end def n320; @n320 ||= n309*sheet9.e56*f145*sheet9.f37; end def o320; @o320 ||= o309*sheet9.e56*f145*sheet9.f37; end def f321; @f321 ||= f310*sheet9.e56*f145*sheet9.f37; end def g321; @g321 ||= g310*sheet9.e56*f145*sheet9.f37; end def h321; @h321 ||= h310*sheet9.e56*f145*sheet9.f37; end def i321; @i321 ||= i310*sheet9.e56*f145*sheet9.f37; end def j321; @j321 ||= j310*sheet9.e56*f145*sheet9.f37; end def k321; @k321 ||= k310*sheet9.e56*f145*sheet9.f37; end def l321; @l321 ||= l310*sheet9.e56*f145*sheet9.f37; end def m321; @m321 ||= m310*sheet9.e56*f145*sheet9.f37; end def n321; @n321 ||= n310*sheet9.e56*f145*sheet9.f37; end def o321; @o321 ||= o310*sheet9.e56*f145*sheet9.f37; end def f322; @f322 ||= f311*sheet9.e56*f145*sheet9.f37; end def g322; @g322 ||= g311*sheet9.e56*f145*sheet9.f37; end def h322; @h322 ||= h311*sheet9.e56*f145*sheet9.f37; end def i322; @i322 ||= i311*sheet9.e56*f145*sheet9.f37; end def j322; @j322 ||= j311*sheet9.e56*f145*sheet9.f37; end def k322; @k322 ||= k311*sheet9.e56*f145*sheet9.f37; end def l322; @l322 ||= l311*sheet9.e56*f145*sheet9.f37; end def m322; @m322 ||= m311*sheet9.e56*f145*sheet9.f37; end def n322; @n322 ||= n311*sheet9.e56*f145*sheet9.f37; end def o322; @o322 ||= o311*sheet9.e56*f145*sheet9.f37; end def f323; @f323 ||= f312*sheet9.e56*f145*sheet9.f37; end def g323; @g323 ||= g312*sheet9.e56*f145*sheet9.f37; end def h323; @h323 ||= h312*sheet9.e56*f145*sheet9.f37; end def i323; @i323 ||= i312*sheet9.e56*f145*sheet9.f37; end def j323; @j323 ||= j312*sheet9.e56*f145*sheet9.f37; end def k323; @k323 ||= k312*sheet9.e56*f145*sheet9.f37; end def l323; @l323 ||= l312*sheet9.e56*f145*sheet9.f37; end def m323; @m323 ||= m312*sheet9.e56*f145*sheet9.f37; end def n323; @n323 ||= n312*sheet9.e56*f145*sheet9.f37; end def o323; @o323 ||= o312*sheet9.e56*f145*sheet9.f37; end def f324; @f324 ||= f313*sheet9.e56*f145*sheet9.f37; end def g324; @g324 ||= g313*sheet9.e56*f145*sheet9.f37; end def h324; @h324 ||= h313*sheet9.e56*f145*sheet9.f37; end def i324; @i324 ||= i313*sheet9.e56*f145*sheet9.f37; end def j324; @j324 ||= j313*sheet9.e56*f145*sheet9.f37; end def k324; @k324 ||= k313*sheet9.e56*f145*sheet9.f37; end def l324; @l324 ||= l313*sheet9.e56*f145*sheet9.f37; end def m324; @m324 ||= m313*sheet9.e56*f145*sheet9.f37; end def n324; @n324 ||= n313*sheet9.e56*f145*sheet9.f37; end def o324; @o324 ||= o313*sheet9.e56*f145*sheet9.f37; end def f325; @f325 ||= f314*sheet9.e56*f145*sheet9.f37; end def g325; @g325 ||= g314*sheet9.e56*f145*sheet9.f37; end def h325; @h325 ||= h314*sheet9.e56*f145*sheet9.f37; end def i325; @i325 ||= i314*sheet9.e56*f145*sheet9.f37; end def j325; @j325 ||= j314*sheet9.e56*f145*sheet9.f37; end def k325; @k325 ||= k314*sheet9.e56*f145*sheet9.f37; end def l325; @l325 ||= l314*sheet9.e56*f145*sheet9.f37; end def m325; @m325 ||= m314*sheet9.e56*f145*sheet9.f37; end def n325; @n325 ||= n314*sheet9.e56*f145*sheet9.f37; end def o325; @o325 ||= o314*sheet9.e56*f145*sheet9.f37; end def f326; @f326 ||= sum(a('f320','f325')); end def g326; @g326 ||= sum(a('g320','g325')); end def h326; @h326 ||= sum(a('h320','h325')); end def i326; @i326 ||= sum(a('i320','i325')); end def j326; @j326 ||= sum(a('j320','j325')); end def k326; @k326 ||= sum(a('k320','k325')); end def l326; @l326 ||= sum(a('l320','l325')); end def m326; @m326 ||= sum(a('m320','m325')); end def n326; @n326 ||= sum(a('n320','n325')); end def o326; @o326 ||= sum(a('o320','o325')); end def f333; @f333 ||= f315; end def g333; @g333 ||= g315; end def h333; @h333 ||= h315; end def i333; @i333 ||= i315; end def j333; @j333 ||= j315; end def k333; @k333 ||= k315; end def l333; @l333 ||= l315; end def m333; @m333 ||= m315; end def n333; @n333 ||= n315; end def o333; @o333 ||= o315; end def f334; @f334 ||= f333+f359; end def g334; @g334 ||= g333+g359; end def h334; @h334 ||= h333+h359; end def i334; @i334 ||= i333+i359; end def j334; @j334 ||= j333+j359; end def k334; @k334 ||= k333+k359; end def l334; @l334 ||= l333+l359; end def m334; @m334 ||= m333+m359; end def n334; @n334 ||= n333+n359; end def o334; @o334 ||= o333+o359; end def f335; @f335 ||= f334+f360; end def g335; @g335 ||= g334+g360; end def h335; @h335 ||= h334+h360; end def i335; @i335 ||= i334+i360; end def j335; @j335 ||= j334+j360; end def k335; @k335 ||= k334+k360; end def l335; @l335 ||= l334+l360; end def m335; @m335 ||= m334+m360; end def n335; @n335 ||= n334+n360; end def o335; @o335 ||= o334+o360; end def f336; @f336 ||= f335+f361; end def g336; @g336 ||= g335+g361; end def h336; @h336 ||= h335+h361; end def i336; @i336 ||= i335+i361; end def j336; @j336 ||= j335+j361; end def k336; @k336 ||= k335+k361; end def l336; @l336 ||= l335+l361; end def m336; @m336 ||= m335+m361; end def n336; @n336 ||= n335+n361; end def o336; @o336 ||= o335+o361; end def f337; @f337 ||= f336+f362; end def g337; @g337 ||= g336+g362; end def h337; @h337 ||= h336+h362; end def i337; @i337 ||= i336+i362; end def j337; @j337 ||= j336+j362; end def k337; @k337 ||= k336+k362; end def l337; @l337 ||= l336+l362; end def m337; @m337 ||= m336+m362; end def n337; @n337 ||= n336+n362; end def o337; @o337 ||= o336+o362; end def f338; @f338 ||= f337+f363; end def g338; @g338 ||= g337+g363; end def h338; @h338 ||= h337+h363; end def i338; @i338 ||= i337+i363; end def j338; @j338 ||= j337+j363; end def k338; @k338 ||= k337+k363; end def l338; @l338 ||= l337+l363; end def m338; @m338 ||= m337+m363; end def n338; @n338 ||= n337+n363; end def o338; @o338 ||= o337+o363; end def f339; @f339 ||= f338; end def g339; @g339 ||= g338; end def h339; @h339 ||= h338; end def i339; @i339 ||= i338; end def j339; @j339 ||= j338; end def k339; @k339 ||= k338; end def l339; @l339 ||= l338; end def m339; @m339 ||= m338; end def n339; @n339 ||= n338; end def o339; @o339 ||= o338; end def f346; @f346 ||= f326; end def g346; @g346 ||= g326; end def h346; @h346 ||= h326; end def i346; @i346 ||= i326; end def j346; @j346 ||= j326; end def k346; @k346 ||= k326; end def l346; @l346 ||= l326; end def m346; @m346 ||= m326; end def n346; @n346 ||= n326; end def o346; @o346 ||= o326; end def f347; @f347 ||= f346+f369; end def g347; @g347 ||= g346+g369; end def h347; @h347 ||= h346+h369; end def i347; @i347 ||= i346+i369; end def j347; @j347 ||= j346+j369; end def k347; @k347 ||= k346+k369; end def l347; @l347 ||= l346+l369; end def m347; @m347 ||= m346+m369; end def n347; @n347 ||= n346+n369; end def o347; @o347 ||= o346+o369; end def f348; @f348 ||= f347+f370; end def g348; @g348 ||= g347+g370; end def h348; @h348 ||= h347+h370; end def i348; @i348 ||= i347+i370; end def j348; @j348 ||= j347+j370; end def k348; @k348 ||= k347+k370; end def l348; @l348 ||= l347+l370; end def m348; @m348 ||= m347+m370; end def n348; @n348 ||= n347+n370; end def o348; @o348 ||= o347+o370; end def f349; @f349 ||= f348+f371; end def g349; @g349 ||= g348+g371; end def h349; @h349 ||= h348+h371; end def i349; @i349 ||= i348+i371; end def j349; @j349 ||= j348+j371; end def k349; @k349 ||= k348+k371; end def l349; @l349 ||= l348+l371; end def m349; @m349 ||= m348+m371; end def n349; @n349 ||= n348+n371; end def o349; @o349 ||= o348+o371; end def f350; @f350 ||= f349+f372; end def g350; @g350 ||= g349+g372; end def h350; @h350 ||= h349+h372; end def i350; @i350 ||= i349+i372; end def j350; @j350 ||= j349+j372; end def k350; @k350 ||= k349+k372; end def l350; @l350 ||= l349+l372; end def m350; @m350 ||= m349+m372; end def n350; @n350 ||= n349+n372; end def o350; @o350 ||= o349+o372; end def f351; @f351 ||= f350+f373; end def g351; @g351 ||= g350+g373; end def h351; @h351 ||= h350+h373; end def i351; @i351 ||= i350+i373; end def j351; @j351 ||= j350+j373; end def k351; @k351 ||= k350+k373; end def l351; @l351 ||= l350+l373; end def m351; @m351 ||= m350+m373; end def n351; @n351 ||= n350+n373; end def o351; @o351 ||= o350+o373; end def f352; @f352 ||= f351; end def g352; @g352 ||= g351; end def h352; @h352 ||= h351; end def i352; @i352 ||= i351; end def j352; @j352 ||= j351; end def k352; @k352 ||= k351; end def l352; @l352 ||= l351; end def m352; @m352 ||= m351; end def n352; @n352 ||= n351; end def o352; @o352 ||= o351; end def f359; @f359 ||= min(abs(f333),f228); end def g359; @g359 ||= min(abs(g333),g228); end def h359; @h359 ||= min(abs(h333),h228); end def i359; @i359 ||= min(abs(i333),i228); end def j359; @j359 ||= min(abs(j333),j228); end def k359; @k359 ||= min(abs(k333),k228); end def l359; @l359 ||= min(abs(l333),l228); end def m359; @m359 ||= min(abs(m333),m228); end def n359; @n359 ||= min(abs(n333),n228); end def o359; @o359 ||= min(abs(o333),o228); end def f360; @f360 ||= min(abs(f334),f229); end def g360; @g360 ||= min(abs(g334),g229); end def h360; @h360 ||= min(abs(h334),h229); end def i360; @i360 ||= min(abs(i334),i229); end def j360; @j360 ||= min(abs(j334),j229); end def k360; @k360 ||= min(abs(k334),k229); end def l360; @l360 ||= min(abs(l334),l229); end def m360; @m360 ||= min(abs(m334),m229); end def n360; @n360 ||= min(abs(n334),n229); end def o360; @o360 ||= min(abs(o334),o229); end def f361; @f361 ||= min(abs(f335),f230); end def g361; @g361 ||= min(abs(g335),g230); end def h361; @h361 ||= min(abs(h335),h230); end def i361; @i361 ||= min(abs(i335),i230); end def j361; @j361 ||= min(abs(j335),j230); end def k361; @k361 ||= min(abs(k335),k230); end def l361; @l361 ||= min(abs(l335),l230); end def m361; @m361 ||= min(abs(m335),m230); end def n361; @n361 ||= min(abs(n335),n230); end def o361; @o361 ||= min(abs(o335),o230); end def f362; @f362 ||= min(abs(f336),f231); end def g362; @g362 ||= min(abs(g336),g231); end def h362; @h362 ||= min(abs(h336),h231); end def i362; @i362 ||= min(abs(i336),i231); end def j362; @j362 ||= min(abs(j336),j231); end def k362; @k362 ||= min(abs(k336),k231); end def l362; @l362 ||= min(abs(l336),l231); end def m362; @m362 ||= min(abs(m336),m231); end def n362; @n362 ||= min(abs(n336),n231); end def o362; @o362 ||= min(abs(o336),o231); end def f363; @f363 ||= min(abs(f337),f232); end def g363; @g363 ||= min(abs(g337),g232); end def h363; @h363 ||= min(abs(h337),h232); end def i363; @i363 ||= min(abs(i337),i232); end def j363; @j363 ||= min(abs(j337),j232); end def k363; @k363 ||= min(abs(k337),k232); end def l363; @l363 ||= min(abs(l337),l232); end def m363; @m363 ||= min(abs(m337),m232); end def n363; @n363 ||= min(abs(n337),n232); end def o363; @o363 ||= min(abs(o337),o232); end def f364; @f364 ||= sum(a('f359','f363')); end def g364; @g364 ||= sum(a('g359','g363')); end def h364; @h364 ||= sum(a('h359','h363')); end def i364; @i364 ||= sum(a('i359','i363')); end def j364; @j364 ||= sum(a('j359','j363')); end def k364; @k364 ||= sum(a('k359','k363')); end def l364; @l364 ||= sum(a('l359','l363')); end def m364; @m364 ||= sum(a('m359','m363')); end def n364; @n364 ||= sum(a('n359','n363')); end def o364; @o364 ||= sum(a('o359','o363')); end def f369; @f369 ||= min(abs(f346),f238); end def g369; @g369 ||= min(abs(g346),g238); end def h369; @h369 ||= min(abs(h346),h238); end def i369; @i369 ||= min(abs(i346),i238); end def j369; @j369 ||= min(abs(j346),j238); end def k369; @k369 ||= min(abs(k346),k238); end def l369; @l369 ||= min(abs(l346),l238); end def m369; @m369 ||= min(abs(m346),m238); end def n369; @n369 ||= min(abs(n346),n238); end def o369; @o369 ||= min(abs(o346),o238); end def f370; @f370 ||= min(abs(f347),f239); end def g370; @g370 ||= min(abs(g347),g239); end def h370; @h370 ||= min(abs(h347),h239); end def i370; @i370 ||= min(abs(i347),i239); end def j370; @j370 ||= min(abs(j347),j239); end def k370; @k370 ||= min(abs(k347),k239); end def l370; @l370 ||= min(abs(l347),l239); end def m370; @m370 ||= min(abs(m347),m239); end def n370; @n370 ||= min(abs(n347),n239); end def o370; @o370 ||= min(abs(o347),o239); end def f371; @f371 ||= min(abs(f348),f240); end def g371; @g371 ||= min(abs(g348),g240); end def h371; @h371 ||= min(abs(h348),h240); end def i371; @i371 ||= min(abs(i348),i240); end def j371; @j371 ||= min(abs(j348),j240); end def k371; @k371 ||= min(abs(k348),k240); end def l371; @l371 ||= min(abs(l348),l240); end def m371; @m371 ||= min(abs(m348),m240); end def n371; @n371 ||= min(abs(n348),n240); end def o371; @o371 ||= min(abs(o348),o240); end def f372; @f372 ||= min(abs(f349),f241); end def g372; @g372 ||= min(abs(g349),g241); end def h372; @h372 ||= min(abs(h349),h241); end def i372; @i372 ||= min(abs(i349),i241); end def j372; @j372 ||= min(abs(j349),j241); end def k372; @k372 ||= min(abs(k349),k241); end def l372; @l372 ||= min(abs(l349),l241); end def m372; @m372 ||= min(abs(m349),m241); end def n372; @n372 ||= min(abs(n349),n241); end def o372; @o372 ||= min(abs(o349),o241); end def f373; @f373 ||= min(abs(f350),f242); end def g373; @g373 ||= min(abs(g350),g242); end def h373; @h373 ||= min(abs(h350),h242); end def i373; @i373 ||= min(abs(i350),i242); end def j373; @j373 ||= min(abs(j350),j242); end def k373; @k373 ||= min(abs(k350),k242); end def l373; @l373 ||= min(abs(l350),l242); end def m373; @m373 ||= min(abs(m350),m242); end def n373; @n373 ||= min(abs(n350),n242); end def o373; @o373 ||= min(abs(o350),o242); end def f374; @f374 ||= sum(a('f369','f373')); end def g374; @g374 ||= sum(a('g369','g373')); end def h374; @h374 ||= sum(a('h369','h373')); end def i374; @i374 ||= sum(a('i369','i373')); end def j374; @j374 ||= sum(a('j369','j373')); end def k374; @k374 ||= sum(a('k369','k373')); end def l374; @l374 ||= sum(a('l369','l373')); end def m374; @m374 ||= sum(a('m369','m373')); end def n374; @n374 ||= sum(a('n369','n373')); end def o374; @o374 ||= sum(a('o369','o373')); end def f384; @f384 ||= excel_if(f233==0.0,0.0,f364/f233); end def g384; @g384 ||= excel_if(g233==0.0,0.0,g364/g233); end def h384; @h384 ||= excel_if(h233==0.0,0.0,h364/h233); end def i384; @i384 ||= excel_if(i233==0.0,0.0,i364/i233); end def j384; @j384 ||= excel_if(j233==0.0,0.0,j364/j233); end def k384; @k384 ||= excel_if(k233==0.0,0.0,k364/k233); end def l384; @l384 ||= excel_if(l233==0.0,0.0,l364/l233); end def m384; @m384 ||= excel_if(m233==0.0,0.0,m364/m233); end def n384; @n384 ||= excel_if(n233==0.0,0.0,n364/n233); end def o384; @o384 ||= excel_if(o233==0.0,0.0,o364/o233); end def f394; @f394 ||= excel_if(f243==0.0,0.0,f374/f243); end def g394; @g394 ||= excel_if(g243==0.0,0.0,g374/g243); end def h394; @h394 ||= excel_if(h243==0.0,0.0,h374/h243); end def i394; @i394 ||= excel_if(i243==0.0,0.0,i374/i243); end def j394; @j394 ||= excel_if(j243==0.0,0.0,j374/j243); end def k394; @k394 ||= excel_if(k243==0.0,0.0,k374/k243); end def l394; @l394 ||= excel_if(l243==0.0,0.0,l374/l243); end def m394; @m394 ||= excel_if(m243==0.0,0.0,m374/m243); end def n394; @n394 ||= excel_if(n243==0.0,0.0,n374/n243); end def o394; @o394 ||= excel_if(o243==0.0,0.0,o374/o243); end def f404; @f404 ||= max(f394,f384); end def g404; @g404 ||= max(g394,g384); end def h404; @h404 ||= max(h394,h384); end def i404; @i404 ||= max(i394,i384); end def j404; @j404 ||= max(j394,j384); end def k404; @k404 ||= max(k394,k384); end def l404; @l404 ||= max(l394,l384); end def m404; @m404 ||= max(m394,m384); end def n404; @n404 ||= max(n394,n384); end def o404; @o404 ||= max(o394,o384); end def f409; @f409 ||= f352; end def g409; @g409 ||= g352; end def h409; @h409 ||= h352; end def i409; @i409 ||= i352; end def j409; @j409 ||= j352; end def k409; @k409 ||= k352; end def l409; @l409 ||= l352; end def m409; @m409 ||= m352; end def n409; @n409 ||= n352; end def o409; @o409 ||= o352; end def f410; @f410 ||= f409/(sheet9.e56*f145*sheet9.f37); end def g410; @g410 ||= g409/(sheet9.e56*f145*sheet9.f37); end def h410; @h410 ||= h409/(sheet9.e56*f145*sheet9.f37); end def i410; @i410 ||= i409/(sheet9.e56*f145*sheet9.f37); end def j410; @j410 ||= j409/(sheet9.e56*f145*sheet9.f37); end def k410; @k410 ||= k409/(sheet9.e56*f145*sheet9.f37); end def l410; @l410 ||= l409/(sheet9.e56*f145*sheet9.f37); end def m410; @m410 ||= m409/(sheet9.e56*f145*sheet9.f37); end def n410; @n410 ||= n409/(sheet9.e56*f145*sheet9.f37); end def o410; @o410 ||= o409/(sheet9.e56*f145*sheet9.f37); end def f411; @f411 ||= f339; end def g411; @g411 ||= g339; end def h411; @h411 ||= h339; end def i411; @i411 ||= i339; end def j411; @j411 ||= j339; end def k411; @k411 ||= k339; end def l411; @l411 ||= l339; end def m411; @m411 ||= m339; end def n411; @n411 ||= n339; end def o411; @o411 ||= o339; end def f412; @f412 ||= min(a('f410','f411')); end def g412; @g412 ||= min(a('g410','g411')); end def h412; @h412 ||= min(a('h410','h411')); end def i412; @i412 ||= min(a('i410','i411')); end def j412; @j412 ||= min(a('j410','j411')); end def k412; @k412 ||= min(a('k410','k411')); end def l412; @l412 ||= min(a('l410','l411')); end def m412; @m412 ||= min(a('m410','m411')); end def n412; @n412 ||= min(a('n410','n411')); end def o412; @o412 ||= min(a('o410','o411')); end def d413; "Standby capacity required"; end def e413; "GWcapacity"; end def f413; @f413 ||= -f412/f182; end def g413; @g413 ||= -g412/f182; end def h413; @h413 ||= -h412/f182; end def i413; @i413 ||= -i412/f182; end def j413; @j413 ||= -j412/f182; end def k413; @k413 ||= -k412/f182; end def l413; @l413 ||= -l412/f182; end def m413; @m413 ||= -m412/f182; end def n413; @n413 ||= -n412/f182; end def o413; @o413 ||= -o412/f182; end def f420; @f420 ||= f352; end def g420; @g420 ||= g352; end def h420; @h420 ||= h352; end def i420; @i420 ||= i352; end def j420; @j420 ||= j352; end def k420; @k420 ||= k352; end def l420; @l420 ||= l352; end def m420; @m420 ||= m352; end def n420; @n420 ||= n352; end def o420; @o420 ||= o352; end def f421; @f421 ||= f420/f183; end def g421; @g421 ||= g420/f183; end def h421; @h421 ||= h420/f183; end def i421; @i421 ||= i420/f183; end def j421; @j421 ||= j420/f183; end def k421; @k421 ||= k420/f183; end def l421; @l421 ||= l420/f183; end def m421; @m421 ||= m420/f183; end def n421; @n421 ||= n420/f183; end def o421; @o421 ||= o420/f183; end def d424; "Probable annual emissions"; end def e424; "MtCO2e"; end def c432; "B.01"; end def c433; "B.02"; end def f433; @f433 ||= f413; end def g433; @g433 ||= g413; end def h433; @h433 ||= h413; end def i433; @i433 ||= i413; end def j433; @j433 ||= j413; end def k433; @k433 ||= k413; end def l433; @l433 ||= l413; end def m433; @m433 ||= m413; end def n433; @n433 ||= n413; end def o433; @o433 ||= o413; end def c434; "B.03"; end def f434; @f434 ||= f433/sheet9.f26; end def g434; @g434 ||= g433/sheet9.f26; end def h434; @h434 ||= h433/sheet9.f26; end def i434; @i434 ||= i433/sheet9.f26; end def j434; @j434 ||= j433/sheet9.f26; end def k434; @k434 ||= k433/sheet9.f26; end def l434; @l434 ||= l433/sheet9.f26; end def m434; @m434 ||= m433/sheet9.f26; end def n434; @n434 ||= n433/sheet9.f26; end def o434; @o434 ||= o433/sheet9.f26; end def c435; "B.04"; end def d435; "Balancing capacity used"; end def f435; @f435 ||= f404; end def g435; @g435 ||= g404; end def h435; @h435 ||= h404; end def i435; @i435 ||= i404; end def j435; @j435 ||= j404; end def k435; @k435 ||= k404; end def l435; @l435 ||= l404; end def m435; @m435 ||= m404; end def n435; @n435 ||= n404; end def o435; @o435 ||= o404; end def c445; "CO2"; end def d445; "1A"; end def f445; @f445 ||= sheet11.f8*-f421*f146; end def g445; @g445 ||= sheet11.f8*-g421*f146; end def h445; @h445 ||= sheet11.f8*-h421*f146; end def i445; @i445 ||= sheet11.f8*-i421*f146; end def j445; @j445 ||= sheet11.f8*-j421*f146; end def k445; @k445 ||= sheet11.f8*-k421*f146; end def l445; @l445 ||= sheet11.f8*-l421*f146; end def m445; @m445 ||= sheet11.f8*-m421*f146; end def n445; @n445 ||= sheet11.f8*-n421*f146; end def o445; @o445 ||= sheet11.f8*-o421*f146; end def c446; "CH4"; end def d446; "1A"; end def f446; @f446 ||= sheet11.g8*-f421*f146; end def g446; @g446 ||= sheet11.g8*-g421*f146; end def h446; @h446 ||= sheet11.g8*-h421*f146; end def i446; @i446 ||= sheet11.g8*-i421*f146; end def j446; @j446 ||= sheet11.g8*-j421*f146; end def k446; @k446 ||= sheet11.g8*-k421*f146; end def l446; @l446 ||= sheet11.g8*-l421*f146; end def m446; @m446 ||= sheet11.g8*-m421*f146; end def n446; @n446 ||= sheet11.g8*-n421*f146; end def o446; @o446 ||= sheet11.g8*-o421*f146; end def c447; "N2O"; end def d447; "1A"; end def f447; @f447 ||= sheet11.h8*-f421*f146; end def g447; @g447 ||= sheet11.h8*-g421*f146; end def h447; @h447 ||= sheet11.h8*-h421*f146; end def i447; @i447 ||= sheet11.h8*-i421*f146; end def j447; @j447 ||= sheet11.h8*-j421*f146; end def k447; @k447 ||= sheet11.h8*-k421*f146; end def l447; @l447 ||= sheet11.h8*-l421*f146; end def m447; @m447 ||= sheet11.h8*-m421*f146; end def n447; @n447 ||= sheet11.h8*-n421*f146; end def o447; @o447 ||= sheet11.h8*-o421*f146; end def f448; @f448 ||= subtotal(109.0,sheet35.a('f445','f447')); end def i448; @i448 ||= subtotal(109.0,sheet35.a('i445','i447')); end def k448; @k448 ||= subtotal(109.0,sheet35.a('k445','k447')); end def o448; @o448 ||= subtotal(109.0,sheet35.a('o445','o447')); end end