{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Decision Table","Utility","Weights","Weight Sensitivity","Scenarios","Utable","Performance","Module1"],"not_rendered":{"charts":4,"images":11,"macros":1,"external_links":0,"defined_names":60,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Module1","index":7,"reason":"part_missing"}],"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":"Decision Table","index":0,"n_rows":35,"n_cols":15,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Pro&Con",null,null,null,null,"© Fred Wenstøp 10. november 2010"]
["1: Hak av den første ruten for å legge inn det første resultatmålet, og fortsett nedover. Du kan legge til eller fjerne resultatmål senere."]
["2: Et resultatmål representerer enten et onde (kostnad) eller et gode som du vil ha mest mulig av."]
["3: Overskriv \"Alt. 1\" osv med de virkelige navnene på alternativene dine. Du kan legge til flere senere. "]
["4: Skriv inn skårene i beslutningstabellen. Dette må være tall. Pass på å bruke riktig desimaltegn."]
["5: Klikk på fanen \"Utility\" og følg videre instruksjoner inntil du kommer tilbake hit."]
["6: Vektene blir utesket i arket som kalles \"Weights\". De vil komme til syne i dette arket sammen med resultatet for hvert alternativ. "]
["7: For å beregne betalingsvillighet i kroner må du trykke på en radioknapp med monetært resultatmål."]
[null,null,null,null,null,"BESLUTNINGSTABELL"]
["BV","Vekt","Resultatmål",null,null,"Alt. 1","Alt. 2","Alt. 3","Alt. 4","Alt. 5","Alt. 6","Alt. 7","Alt. 8","Alt. 9","Alt. 10"]
[{"$f":"IF(E11,(B11/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J2-Utility!L2),\"\")","v":""},{"$f":"IF(E11,Weights!I3,\"\")","v":""},null,null,false]
[{"$f":"IF(E12,(B12/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J3-Utility!L3),\"\")","v":""},{"$f":"IF(E12,Weights!I4,\"\")","v":""},null,null,false]
[{"$f":"IF(E13,(B13/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J4-Utility!L4),\"\")","v":""},{"$f":"IF(E13,Weights!I5,\"\")","v":""},null,null,false]
[{"$f":"IF(E14,(B14/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J5-Utility!L5),\"\")","v":""},{"$f":"IF(E14,Weights!I6,\"\")","v":""},null,null,false]
[{"$f":"IF(E15,(B15/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J6-Utility!L6),\"\")","v":""},{"$f":"IF(E15,Weights!I7,\"\")","v":""},null,null,false]
[{"$f":"IF(E16,(B16/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J7-Utility!L7),\"\")","v":""},{"$f":"IF(E16,Weights!I8,\"\")","v":""},null,null,false]
[{"$f":"IF(E17,(B17/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J8-Utility!L8),\"\")","v":""},{"$f":"IF(E17,Weights!I9,\"\")","v":""},null,null,false]
[{"$f":"IF(E18,(B18/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J9-Utility!L9),\"\")","v":""},{"$f":"IF(E18,Weights!I10,\"\")","v":""},null,null,false]
[{"$f":"IF(E19,(B19/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J10-Utility!L10),\"\")","v":""},{"$f":"IF(E19,Weights!I11,\"\")","v":""},null,null,false]
[{"$f":"IF(E20,(B20/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J11-Utility!L11),\"\")","v":""},{"$f":"IF(E20,Weights!I12,\"\")","v":""},null,null,false]
[{"$f":"IF(E21,(B21/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J12-Utility!L12),\"\")","v":""},{"$f":"IF(E21,Weights!I13,\"\")","v":""},null,null,false]
[{"$f":"IF(E22,(B22/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J13-Utility!L13),\"\")","v":""},{"$f":"IF(E22,Weights!I14,\"\")","v":""},null,null,false]
[{"$f":"IF(E23,(B23/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J14-Utility!L14),\"\")","v":""},{"$f":"IF(E23,Weights!I15,\"\")","v":""},null,null,false]
[{"$f":"IF(E24,(B24/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J15-Utility!L15),\"\")","v":""},{"$f":"IF(E24,Weights!I16,\"\")","v":""},null,null,false]
[{"$f":"IF(E25,(B25/INDEX(Weight,monetaryindex))*(INDEX(Worst,monetaryindex)-INDEX(Best,monetaryindex))/(Utility!J16-Utility!L16),\"\")","v":""},{"$f":"IF(E25,Weights!I17,\"\")","v":""},null,null,false]
[null,null,"     Resultat",null,null,{"$f":"Performance!E26","v":0},{"$f":"Performance!F26","v":0},{"$f":"Performance!G26","v":0},{"$f":"Performance!H26","v":0},{"$f":"Performance!I26","v":0},{"$f":"Performance!J26","v":0},{"$f":"Performance!K26","v":0},{"$f":"Performance!L26","v":0},{"$f":"Performance!M26","v":0},{"$f":"Performance!N26","v":0}]
["Monetær indeks"]
[null,1]
[]
[]
[]
[]
["Denne utgaven av Pro&Con er laget for Excel 2007 eller senere. Excel må innstilles slik at makroene aktiveres:"]
["Klikk på knappen øverst i venstre hjørne og velg Excel Options (nederst). Velg 'Popular' og hak av for Show Developer in the ribbon."]
["Velg Developerfanen og klikk på Macro Security og velg Enable all macros."]

{"sheet":"Utility","index":1,"n_rows":24,"n_cols":24,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Linearity","pa","pc","Worst","Middle","Best","Punktnytte"]
[null,null,null,null,null,{"$f":"'Decision Table'!C11","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D11=\"b\",MIN('Decision Table'!F11:'Decision Table'!O11),IF('Decision Table'!D11=\"c\",MAX('Decision Table'!F11:'Decision Table'!O11),\"\"))","v":""},{"$f":"IF(ISTEXT(J2),\"\",(J2+L2)/2)","v":""},{"$f":"IF('Decision Table'!D11=\"c\",MIN('Decision Table'!F11:'Decision Table'!O11),IF('Decision Table'!D11=\"b\",MAX('Decision Table'!F11:'Decision Table'!O11),\"\"))","v":""},{"$f":"INDEX(_xlnm.Criteria,No)","v":0}]
[null,null,null,null,null,{"$f":"'Decision Table'!C12","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D12=\"b\",MIN('Decision Table'!F12:'Decision Table'!O12),IF('Decision Table'!D12=\"c\",MAX('Decision Table'!F12:'Decision Table'!O12),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D12=\"c\",MIN('Decision Table'!F12:'Decision Table'!O12),IF('Decision Table'!D12=\"b\",MAX('Decision Table'!F12:'Decision Table'!O12),\"\"))","v":""},"Score",{"$f":"INDEX(Worst,No)","v":""},{"$f":"$N$3+($X$3-$N$3)/10","v":{"$error":"#VALUE!"}},{"$f":"$N$3+2*($X$3-$N$3)/10","v":{"$error":"#VALUE!"}},{"$f":"$N$3+3*($X$3-$N$3)/10","v":{"$error":"#VALUE!"}},{"$f":"$N$3+4*($X$3-$N$3)/10","v":{"$error":"#VALUE!"}},{"$f":"$N$3+5*($X$3-$N$3)/10","v":{"$error":"#VALUE!"}},{"$f":"$N$3+6*($X$3-$N$3)/10","v":{"$error":"#VALUE!"}},{"$f":"$N$3+7*($X$3-$N$3)/10","v":{"$error":"#VALUE!"}},{"$f":"$N$3+8*($X$3-$N$3)/10","v":{"$error":"#VALUE!"}},{"$f":"$N$3+9*($X$3-$N$3)/10","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Best,No)","v":""}]
[null,null,null,null,null,{"$f":"'Decision Table'!C13","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D13=\"b\",MIN('Decision Table'!F13:'Decision Table'!O13),IF('Decision Table'!D13=\"c\",MAX('Decision Table'!F13:'Decision Table'!O13),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D13=\"c\",MIN('Decision Table'!F13:'Decision Table'!O13),IF('Decision Table'!D13=\"b\",MAX('Decision Table'!F13:'Decision Table'!O13),\"\"))","v":""},"Utility",{"$f":"IF(INDEX($G$2:$G$16,No)=\"Yes\",(N3-INDEX(Worst,No))/(INDEX(Best,No)-INDEX(Worst,No)),INDEX(pa,No)*(1-EXP(INDEX(pc,No)*(N3-INDEX(Worst,No))/(INDEX(Best,No)-INDEX(Worst,No)))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,{"$f":"'Decision Table'!C14","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D14=\"b\",MIN('Decision Table'!F14:'Decision Table'!O14),IF('Decision Table'!D14=\"c\",MAX('Decision Table'!F14:'Decision Table'!O14),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D14=\"c\",MIN('Decision Table'!F14:'Decision Table'!O14),IF('Decision Table'!D14=\"b\",MAX('Decision Table'!F14:'Decision Table'!O14),\"\"))","v":""},"Minimum",{"$f":"MIN(N3,X3)","v":0}]
[null,null,null,null,null,{"$f":"'Decision Table'!C15","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D15=\"b\",MIN('Decision Table'!F15:'Decision Table'!O15),IF('Decision Table'!D15=\"c\",MAX('Decision Table'!F15:'Decision Table'!O15),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D15=\"c\",MIN('Decision Table'!F15:'Decision Table'!O15),IF('Decision Table'!D15=\"b\",MAX('Decision Table'!F15:'Decision Table'!O15),\"\"))","v":""},"Maximum",{"$f":"MAX(N3,X3)","v":0}]
[null,null,null,null,null,{"$f":"'Decision Table'!C16","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D16=\"b\",MIN('Decision Table'!F16:'Decision Table'!O16),IF('Decision Table'!D16=\"c\",MAX('Decision Table'!F16:'Decision Table'!O16),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D16=\"c\",MIN('Decision Table'!F16:'Decision Table'!O16),IF('Decision Table'!D16=\"b\",MAX('Decision Table'!F16:'Decision Table'!O16),\"\"))","v":""}]
[null,null,null,null,null,{"$f":"'Decision Table'!C17","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D17=\"b\",MIN('Decision Table'!F17:'Decision Table'!O17),IF('Decision Table'!D17=\"c\",MAX('Decision Table'!F17:'Decision Table'!O17),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D17=\"c\",MIN('Decision Table'!F17:'Decision Table'!O17),IF('Decision Table'!D17=\"b\",MAX('Decision Table'!F17:'Decision Table'!O17),\"\"))","v":""}]
[null,null,null,null,null,{"$f":"'Decision Table'!C18","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D18=\"b\",MIN('Decision Table'!F18:'Decision Table'!O18),IF('Decision Table'!D18=\"c\",MAX('Decision Table'!F18:'Decision Table'!O18),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D18=\"c\",MIN('Decision Table'!F18:'Decision Table'!O18),IF('Decision Table'!D18=\"b\",MAX('Decision Table'!F18:'Decision Table'!O18),\"\"))","v":""}]
[null,null,null,null,null,{"$f":"'Decision Table'!C19","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D19=\"b\",MIN('Decision Table'!F19:'Decision Table'!O19),IF('Decision Table'!D19=\"c\",MAX('Decision Table'!F19:'Decision Table'!O19),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D19=\"c\",MIN('Decision Table'!F19:'Decision Table'!O19),IF('Decision Table'!D19=\"b\",MAX('Decision Table'!F19:'Decision Table'!O19),\"\"))","v":""}]
[null,null,null,null,null,{"$f":"'Decision Table'!C20","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D20=\"b\",MIN('Decision Table'!F20:'Decision Table'!O20),IF('Decision Table'!D20=\"c\",MAX('Decision Table'!F20:'Decision Table'!O20),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D20=\"c\",MIN('Decision Table'!F20:'Decision Table'!O20),IF('Decision Table'!D20=\"b\",MAX('Decision Table'!F20:'Decision Table'!O20),\"\"))","v":""}]
[null,null,null,null,null,{"$f":"'Decision Table'!C21","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D21=\"b\",MIN('Decision Table'!F21:'Decision Table'!O21),IF('Decision Table'!D21=\"c\",MAX('Decision Table'!F21:'Decision Table'!O21),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D21=\"c\",MIN('Decision Table'!F21:'Decision Table'!O21),IF('Decision Table'!D21=\"b\",MAX('Decision Table'!F21:'Decision Table'!O21),\"\"))","v":""}]
[null,null,null,null,null,{"$f":"'Decision Table'!C22","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D22=\"b\",MIN('Decision Table'!F22:'Decision Table'!O22),IF('Decision Table'!D22=\"c\",MAX('Decision Table'!F22:'Decision Table'!O22),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D22=\"c\",MIN('Decision Table'!F22:'Decision Table'!O22),IF('Decision Table'!D22=\"b\",MAX('Decision Table'!F22:'Decision Table'!O22),\"\"))","v":""}]
[null,null,null,null,null,{"$f":"'Decision Table'!C23","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D23=\"b\",MIN('Decision Table'!F23:'Decision Table'!O23),IF('Decision Table'!D23=\"c\",MAX('Decision Table'!F23:'Decision Table'!O23),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D23=\"c\",MIN('Decision Table'!F23:'Decision Table'!O23),IF('Decision Table'!D23=\"b\",MAX('Decision Table'!F23:'Decision Table'!O23),\"\"))","v":""}]
[null,null,null,null,null,{"$f":"'Decision Table'!C24","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D24=\"b\",MIN('Decision Table'!F24:'Decision Table'!O24),IF('Decision Table'!D24=\"c\",MAX('Decision Table'!F24:'Decision Table'!O24),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D24=\"c\",MIN('Decision Table'!F24:'Decision Table'!O24),IF('Decision Table'!D24=\"b\",MAX('Decision Table'!F24:'Decision Table'!O24),\"\"))","v":""}]
[1,null,null,null,null,{"$f":"'Decision Table'!C25","v":0},"Yes",null,null,{"$f":"IF('Decision Table'!D25=\"b\",MIN('Decision Table'!F25:'Decision Table'!O25),IF('Decision Table'!D25=\"c\",MAX('Decision Table'!F25:'Decision Table'!O25),\"\"))","v":""},"",{"$f":"IF('Decision Table'!D25=\"c\",MIN('Decision Table'!F25:'Decision Table'!O25),IF('Decision Table'!D25=\"b\",MAX('Decision Table'!F25:'Decision Table'!O25),\"\"))","v":""}]
[]
["Nyttefunksjon for resultatmål"]
["Hvis du har risikoaversjon eller er risiksøker med hensyn til et resultatmål, må du spesifisere nyttefunksjonen her."]
["Pro&Con vil ellers bruke lineære risikonøytrale nyttefunksjoner for de resultatmål du ikke gjør noe med."]
["Velg resultatmålet med radioknappen og angi en skåre som subjektivt sett ligger midt i området."]
["Du kan se resultatet grafisk. Marker en rute utenfor grafen om den er usynlig."]
["En konkav kurve viser risikoaversjon, mens en konveks kurve gjør det motsatte."]
["Du kan endre kurvene senere, for eksempel i forbindelse med følsomhetsanalyse."]

{"sheet":"Weights","index":2,"n_rows":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Vektlegging"]
[{"$f":"'Decision Table'!C10","v":"Resultatmål"},"Verst","Best","Vekt","                 V e k t l e g g i n g",null,null,null,"Vekt %"]
[{"$f":"IF('Decision Table'!E11,'Decision Table'!C11,\"\")","v":""},{"$f":"Utility!J2","v":""},{"$f":"Utility!L2","v":""},0,null,null,null,null,{"$f":"D3/$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E12,'Decision Table'!C12,\"\")","v":""},{"$f":"Utility!J3","v":""},{"$f":"Utility!L3","v":""},0,null,null,null,null,{"$f":"D4/$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E13,'Decision Table'!C13,\"\")","v":""},{"$f":"Utility!J4","v":""},{"$f":"Utility!L4","v":""},0,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E14,'Decision Table'!C14,\"\")","v":""},{"$f":"Utility!J5","v":""},{"$f":"Utility!L5","v":""},0,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E15,'Decision Table'!C15,\"\")","v":""},{"$f":"Utility!J6","v":""},{"$f":"Utility!L6","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E16,'Decision Table'!C16,\"\")","v":""},{"$f":"Utility!J7","v":""},{"$f":"Utility!L7","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E17,'Decision Table'!C17,\"\")","v":""},{"$f":"Utility!J8","v":""},{"$f":"Utility!L8","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E18,'Decision Table'!C18,\"\")","v":""},{"$f":"Utility!J9","v":""},{"$f":"Utility!L9","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E19,'Decision Table'!C19,\"\")","v":""},{"$f":"Utility!J10","v":""},{"$f":"Utility!L10","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E20,'Decision Table'!C20,\"\")","v":""},{"$f":"Utility!J11","v":""},{"$f":"Utility!L11","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E21,'Decision Table'!C21,\"\")","v":""},{"$f":"Utility!J12","v":""},{"$f":"Utility!L12","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E22,'Decision Table'!C22,\"\")","v":""},{"$f":"Utility!J13","v":""},{"$f":"Utility!L13","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E23,'Decision Table'!C23,\"\")","v":""},{"$f":"Utility!J14","v":""},{"$f":"Utility!L14","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E24,'Decision Table'!C24,\"\")","v":""},{"$f":"Utility!J15","v":""},{"$f":"Utility!L15","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[{"$f":"IF('Decision Table'!E25,'Decision Table'!C25,\"\")","v":""},{"$f":"Utility!J16","v":""},{"$f":"Utility!L16","v":""},null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Sum:",{"$f":"SUM(D3:D17)","v":0},null,null,null,"Sum:",{"$f":"SUM(I3:I17)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Anslå viktigheten av resultatmålene ved å skrive inn vektene (tall mellom 0 og 100). Juster med glideknappen."]
["Husk at et resultatmål blir viktiigere jo større avstanden mellom verste og beste skåre er."]

{"sheet":"Weight Sensitivity","index":3,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Følsomhetsanalyse - vekter"]
[{"$f":"'Decision Table'!C10","v":"Resultatmål"},"Verst","Best",null,"                 V e k t l e g g i n g",null,null,null,"Vekt %"]
[{"$f":"IF('Decision Table'!E11,'Decision Table'!C11,\"\")","v":""},{"$f":"Utility!J2","v":""},{"$f":"Utility!L2","v":""},null,null,null,null,null,{"$f":"Weights!D3/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E12,'Decision Table'!C12,\"\")","v":""},{"$f":"Utility!J3","v":""},{"$f":"Utility!L3","v":""},null,null,null,null,null,{"$f":"Weights!D4/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E13,'Decision Table'!C13,\"\")","v":""},{"$f":"Utility!J4","v":""},{"$f":"Utility!L4","v":""},null,null,null,null,null,{"$f":"Weights!D5/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E14,'Decision Table'!C14,\"\")","v":""},{"$f":"Utility!J5","v":""},{"$f":"Utility!L5","v":""},null,null,null,null,null,{"$f":"Weights!D6/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E15,'Decision Table'!C15,\"\")","v":""},{"$f":"Utility!J6","v":""},{"$f":"Utility!L6","v":""},null,null,null,null,null,{"$f":"Weights!D7/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E16,'Decision Table'!C16,\"\")","v":""},{"$f":"Utility!J7","v":""},{"$f":"Utility!L7","v":""},null,null,null,null,null,{"$f":"Weights!D8/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E17,'Decision Table'!C17,\"\")","v":""},{"$f":"Utility!J8","v":""},{"$f":"Utility!L8","v":""},null,null,null,null,null,{"$f":"Weights!D9/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E18,'Decision Table'!C18,\"\")","v":""},{"$f":"Utility!J9","v":""},{"$f":"Utility!L9","v":""},null,null,null,null,null,{"$f":"Weights!D10/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E19,'Decision Table'!C19,\"\")","v":""},{"$f":"Utility!J10","v":""},{"$f":"Utility!L10","v":""},null,null,null,null,null,{"$f":"Weights!D11/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E20,'Decision Table'!C20,\"\")","v":""},{"$f":"Utility!J11","v":""},{"$f":"Utility!L11","v":""},null,null,null,null,null,{"$f":"Weights!D12/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E21,'Decision Table'!C21,\"\")","v":""},{"$f":"Utility!J12","v":""},{"$f":"Utility!L12","v":""},null,null,null,null,null,{"$f":"Weights!D13/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E22,'Decision Table'!C22,\"\")","v":""},{"$f":"Utility!J13","v":""},{"$f":"Utility!L13","v":""},null,null,null,null,null,{"$f":"Weights!D14/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E23,'Decision Table'!C23,\"\")","v":""},{"$f":"Utility!J14","v":""},{"$f":"Utility!L14","v":""},null,null,null,null,null,{"$f":"Weights!D15/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E24,'Decision Table'!C24,\"\")","v":""},{"$f":"Utility!J15","v":""},{"$f":"Utility!L15","v":""},null,null,null,null,null,{"$f":"Weights!D16/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Decision Table'!E25,'Decision Table'!C25,\"\")","v":""},{"$f":"Utility!J16","v":""},{"$f":"Utility!L16","v":""},null,null,null,null,null,{"$f":"Weights!D17/Weights!$D$18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Sum:",{"$f":"SUM(I3:I17)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Trekk i gliderne og se hvordan alternativenes nytte forandres."]
["NB: Vektene i det forrige vinduet vil også endre seg."]

{"sheet":"Scenarios","index":4,"n_rows":37,"n_cols":11,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Scenarioanalyse"]
["Alternativ","Velg to"]
[{"$f":"'Decision Table'!F10","v":"Alt. 1"},null,true,{"$f":"IF(C3,1)","v":1}]
[{"$f":"'Decision Table'!G10","v":"Alt. 2"},null,true,{"$f":"IF(C4,2)","v":2}]
[{"$f":"'Decision Table'!H10","v":"Alt. 3"},null,false,{"$f":"IF(C5,3)","v":false}]
[{"$f":"'Decision Table'!I10","v":"Alt. 4"},null,false,{"$f":"IF(C6,4)","v":false}]
[{"$f":"'Decision Table'!J10","v":"Alt. 5"},null,false,{"$f":"IF(C7,5)","v":false}]
[{"$f":"'Decision Table'!K10","v":"Alt. 6"},null,false,{"$f":"IF(C8,6)","v":false}]
[{"$f":"'Decision Table'!L10","v":"Alt. 7"},null,false,{"$f":"IF(C9,7)","v":false}]
[{"$f":"'Decision Table'!M10","v":"Alt. 8"},null,false,{"$f":"IF(C10,8)","v":false}]
[{"$f":"'Decision Table'!N10","v":"Alt. 9"},null,false,{"$f":"IF(C11,9)","v":false}]
[{"$f":"'Decision Table'!O10","v":"Alt. 10"},null,false,{"$f":"IF(C12,10)","v":false}]
[]
["Fyll ut dine antagelser om"]
["pessimistiske og optimistiske"]
["scenarier",null,{"$f":"INDEX('Decision Table'!$F10:$O10,,D$17)","v":"Alt. 1"},null,null,null,{"$f":"INDEX('Decision Table'!$F10:$O10,,H$17)","v":"Alt. 2"}]
[null,null,"Alternativ",{"$f":"MIN(D3:D12)","v":1},null,null,"Alternativ",{"$f":"MAX(D3:D12)","v":2}]
["Sannsynlighet:",{"$f":"25%","v":0.25},0.5,{"$f":"25%","v":0.25},null,{"$f":"25%","v":0.25},0.5,{"$f":"25%","v":0.25}]
[{"$f":"'Decision Table'!C10","v":"Resultatmål"},"Pessimistisk","Realistisk","Optimistisk",null,"Pessimistisk","Realistisk","Optimistisk",null,"Verst","Best"]
[{"$f":"'Decision Table'!C11","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F11:$O11,,D$17)),\"\",(INDEX('Decision Table'!$F11:$O11,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F11:$O11,,H$17)),\"\",(INDEX('Decision Table'!$F11:$O11,,H$17)))","v":""},null,null,{"$f":"Utility!J2","v":""},{"$f":"Utility!L2","v":""}]
[{"$f":"'Decision Table'!C12","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F12:$O12,,D$17)),\"\",(INDEX('Decision Table'!$F12:$O12,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F12:$O12,,H$17)),\"\",(INDEX('Decision Table'!$F12:$O12,,H$17)))","v":""},null,null,{"$f":"Utility!J3","v":""},{"$f":"Utility!L3","v":""}]
[{"$f":"'Decision Table'!C13","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F13:$O13,,D$17)),\"\",(INDEX('Decision Table'!$F13:$O13,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F13:$O13,,H$17)),\"\",(INDEX('Decision Table'!$F13:$O13,,H$17)))","v":""},null,null,{"$f":"Utility!J4","v":""},{"$f":"Utility!L4","v":""}]
[{"$f":"'Decision Table'!C14","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F14:$O14,,D$17)),\"\",(INDEX('Decision Table'!$F14:$O14,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F14:$O14,,H$17)),\"\",(INDEX('Decision Table'!$F14:$O14,,H$17)))","v":""},null,null,{"$f":"Utility!J5","v":""},{"$f":"Utility!L5","v":""}]
[{"$f":"'Decision Table'!C15","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F15:$O15,,D$17)),\"\",(INDEX('Decision Table'!$F15:$O15,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F15:$O15,,H$17)),\"\",(INDEX('Decision Table'!$F15:$O15,,H$17)))","v":""},null,null,{"$f":"Utility!J6","v":""},{"$f":"Utility!L6","v":""}]
[{"$f":"'Decision Table'!C16","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F16:$O16,,D$17)),\"\",(INDEX('Decision Table'!$F16:$O16,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F16:$O16,,H$17)),\"\",(INDEX('Decision Table'!$F16:$O16,,H$17)))","v":""},null,null,{"$f":"Utility!J7","v":""},{"$f":"Utility!L7","v":""}]
[{"$f":"'Decision Table'!C17","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F17:$O17,,D$17)),\"\",(INDEX('Decision Table'!$F17:$O17,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F17:$O17,,H$17)),\"\",(INDEX('Decision Table'!$F17:$O17,,H$17)))","v":""},null,null,{"$f":"Utility!J8","v":""},{"$f":"Utility!L8","v":""}]
[{"$f":"'Decision Table'!C18","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F18:$O18,,D$17)),\"\",(INDEX('Decision Table'!$F18:$O18,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F18:$O18,,H$17)),\"\",(INDEX('Decision Table'!$F18:$O18,,H$17)))","v":""},null,null,{"$f":"Utility!J9","v":""},{"$f":"Utility!L9","v":""}]
[{"$f":"'Decision Table'!C19","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F19:$O19,,D$17)),\"\",(INDEX('Decision Table'!$F19:$O19,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F19:$O19,,H$17)),\"\",(INDEX('Decision Table'!$F19:$O19,,H$17)))","v":""},null,null,{"$f":"Utility!J10","v":""},{"$f":"Utility!L10","v":""}]
[{"$f":"'Decision Table'!C20","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F20:$O20,,D$17)),\"\",(INDEX('Decision Table'!$F20:$O20,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F20:$O20,,H$17)),\"\",(INDEX('Decision Table'!$F20:$O20,,H$17)))","v":""},null,null,{"$f":"Utility!J11","v":""},{"$f":"Utility!L11","v":""}]
[{"$f":"'Decision Table'!C21","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F21:$O21,,D$17)),\"\",(INDEX('Decision Table'!$F21:$O21,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F21:$O21,,H$17)),\"\",(INDEX('Decision Table'!$F21:$O21,,H$17)))","v":""},null,null,{"$f":"Utility!J12","v":""},{"$f":"Utility!L12","v":""}]
[{"$f":"'Decision Table'!C22","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F22:$O22,,D$17)),\"\",(INDEX('Decision Table'!$F22:$O22,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F22:$O22,,H$17)),\"\",(INDEX('Decision Table'!$F22:$O22,,H$17)))","v":""},null,null,{"$f":"Utility!J13","v":""},{"$f":"Utility!L13","v":""}]
[{"$f":"'Decision Table'!C23","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F23:$O23,,D$17)),\"\",(INDEX('Decision Table'!$F23:$O23,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F23:$O23,,H$17)),\"\",(INDEX('Decision Table'!$F23:$O23,,H$17)))","v":""},null,null,{"$f":"Utility!J14","v":""},{"$f":"Utility!L14","v":""}]
[{"$f":"'Decision Table'!C24","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F24:$O24,,D$17)),\"\",(INDEX('Decision Table'!$F24:$O24,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F24:$O24,,H$17)),\"\",(INDEX('Decision Table'!$F24:$O24,,H$17)))","v":""},null,null,{"$f":"Utility!J15","v":""},{"$f":"Utility!L15","v":""}]
[{"$f":"'Decision Table'!C25","v":0},null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F25:$O25,,D$17)),\"\",(INDEX('Decision Table'!$F25:$O25,,D$17)))","v":""},null,null,null,{"$f":"IF(ISBLANK(INDEX('Decision Table'!$F25:$O25,,H$17)),\"\",(INDEX('Decision Table'!$F25:$O25,,H$17)))","v":""},null,null,{"$f":"Utility!J16","v":""},{"$f":"Utility!L16","v":""}]
[]
["Nytte",{"$f":"Performance!E65","v":0},{"$f":"Performance!F65","v":0},{"$f":"Performance!G65","v":0},null,{"$f":"Performance!H65","v":0},{"$f":"Performance!I65","v":0},{"$f":"Performance!J65","v":0}]
["Forventet nytte",null,{"$f":"B36*B18+C36*C18+D36*D18","v":0},null,null,null,{"$f":"F36*F18+G36*G18+H36*H18","v":0}]

{"sheet":"Utable","index":5,"n_rows":62,"n_cols":17,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Nyttetabell for beslutningstabellen"]
[null,null,null,null,{"$f":"'Decision Table'!F10","v":"Alt. 1"},{"$f":"'Decision Table'!G10","v":"Alt. 2"},{"$f":"'Decision Table'!H10","v":"Alt. 3"},{"$f":"'Decision Table'!I10","v":"Alt. 4"},{"$f":"'Decision Table'!J10","v":"Alt. 5"},{"$f":"'Decision Table'!K10","v":"Alt. 6"},{"$f":"'Decision Table'!L10","v":"Alt. 7"},{"$f":"'Decision Table'!M10","v":"Alt. 8"},{"$f":"'Decision Table'!N10","v":"Alt. 9"},{"$f":"'Decision Table'!O10","v":"Alt. 10"}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C11),\"\",'Decision Table'!C11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F11),\"\",IF(Utility!$G2=\"Yes\",('Decision Table'!F11-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*('Decision Table'!F11-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G11),\"\",IF(Utility!$G2=\"Yes\",('Decision Table'!G11-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*('Decision Table'!G11-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H11),\"\",IF(Utility!$G2=\"Yes\",('Decision Table'!H11-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*('Decision Table'!H11-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I11),\"\",IF(Utility!$G2=\"Yes\",('Decision Table'!I11-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*('Decision Table'!I11-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J11),\"\",IF(Utility!$G2=\"Yes\",('Decision Table'!J11-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*('Decision Table'!J11-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K11),\"\",IF(Utility!$G2=\"Yes\",('Decision Table'!K11-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*('Decision Table'!K11-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L11),\"\",IF(Utility!$G2=\"Yes\",('Decision Table'!L11-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*('Decision Table'!L11-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M11),\"\",IF(Utility!$G2=\"Yes\",('Decision Table'!M11-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*('Decision Table'!M11-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N11),\"\",IF(Utility!$G2=\"Yes\",('Decision Table'!N11-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*('Decision Table'!N11-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O11),\"\",IF(Utility!$G2=\"Yes\",('Decision Table'!O11-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*('Decision Table'!O11-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C12),\"\",'Decision Table'!C12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F12),\"\",IF(Utility!$G3=\"Yes\",('Decision Table'!F12-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*('Decision Table'!F12-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G12),\"\",IF(Utility!$G3=\"Yes\",('Decision Table'!G12-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*('Decision Table'!G12-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H12),\"\",IF(Utility!$G3=\"Yes\",('Decision Table'!H12-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*('Decision Table'!H12-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I12),\"\",IF(Utility!$G3=\"Yes\",('Decision Table'!I12-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*('Decision Table'!I12-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J12),\"\",IF(Utility!$G3=\"Yes\",('Decision Table'!J12-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*('Decision Table'!J12-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K12),\"\",IF(Utility!$G3=\"Yes\",('Decision Table'!K12-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*('Decision Table'!K12-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L12),\"\",IF(Utility!$G3=\"Yes\",('Decision Table'!L12-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*('Decision Table'!L12-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M12),\"\",IF(Utility!$G3=\"Yes\",('Decision Table'!M12-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*('Decision Table'!M12-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N12),\"\",IF(Utility!$G3=\"Yes\",('Decision Table'!N12-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*('Decision Table'!N12-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O12),\"\",IF(Utility!$G3=\"Yes\",('Decision Table'!O12-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*('Decision Table'!O12-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C13),\"\",'Decision Table'!C13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F13),\"\",IF(Utility!$G4=\"Yes\",('Decision Table'!F13-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*('Decision Table'!F13-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G13),\"\",IF(Utility!$G4=\"Yes\",('Decision Table'!G13-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*('Decision Table'!G13-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H13),\"\",IF(Utility!$G4=\"Yes\",('Decision Table'!H13-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*('Decision Table'!H13-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I13),\"\",IF(Utility!$G4=\"Yes\",('Decision Table'!I13-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*('Decision Table'!I13-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J13),\"\",IF(Utility!$G4=\"Yes\",('Decision Table'!J13-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*('Decision Table'!J13-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K13),\"\",IF(Utility!$G4=\"Yes\",('Decision Table'!K13-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*('Decision Table'!K13-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L13),\"\",IF(Utility!$G4=\"Yes\",('Decision Table'!L13-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*('Decision Table'!L13-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M13),\"\",IF(Utility!$G4=\"Yes\",('Decision Table'!M13-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*('Decision Table'!M13-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N13),\"\",IF(Utility!$G4=\"Yes\",('Decision Table'!N13-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*('Decision Table'!N13-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O13),\"\",IF(Utility!$G4=\"Yes\",('Decision Table'!O13-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*('Decision Table'!O13-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C14),\"\",'Decision Table'!C14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F14),\"\",IF(Utility!$G5=\"Yes\",('Decision Table'!F14-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*('Decision Table'!F14-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G14),\"\",IF(Utility!$G5=\"Yes\",('Decision Table'!G14-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*('Decision Table'!G14-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H14),\"\",IF(Utility!$G5=\"Yes\",('Decision Table'!H14-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*('Decision Table'!H14-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I14),\"\",IF(Utility!$G5=\"Yes\",('Decision Table'!I14-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*('Decision Table'!I14-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J14),\"\",IF(Utility!$G5=\"Yes\",('Decision Table'!J14-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*('Decision Table'!J14-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K14),\"\",IF(Utility!$G5=\"Yes\",('Decision Table'!K14-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*('Decision Table'!K14-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L14),\"\",IF(Utility!$G5=\"Yes\",('Decision Table'!L14-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*('Decision Table'!L14-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M14),\"\",IF(Utility!$G5=\"Yes\",('Decision Table'!M14-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*('Decision Table'!M14-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N14),\"\",IF(Utility!$G5=\"Yes\",('Decision Table'!N14-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*('Decision Table'!N14-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O14),\"\",IF(Utility!$G5=\"Yes\",('Decision Table'!O14-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*('Decision Table'!O14-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C15),\"\",'Decision Table'!C15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F15),\"\",IF(Utility!$G6=\"Yes\",('Decision Table'!F15-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*('Decision Table'!F15-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G15),\"\",IF(Utility!$G6=\"Yes\",('Decision Table'!G15-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*('Decision Table'!G15-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H15),\"\",IF(Utility!$G6=\"Yes\",('Decision Table'!H15-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*('Decision Table'!H15-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I15),\"\",IF(Utility!$G6=\"Yes\",('Decision Table'!I15-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*('Decision Table'!I15-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J15),\"\",IF(Utility!$G6=\"Yes\",('Decision Table'!J15-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*('Decision Table'!J15-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K15),\"\",IF(Utility!$G6=\"Yes\",('Decision Table'!K15-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*('Decision Table'!K15-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L15),\"\",IF(Utility!$G6=\"Yes\",('Decision Table'!L15-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*('Decision Table'!L15-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M15),\"\",IF(Utility!$G6=\"Yes\",('Decision Table'!M15-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*('Decision Table'!M15-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N15),\"\",IF(Utility!$G6=\"Yes\",('Decision Table'!N15-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*('Decision Table'!N15-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O15),\"\",IF(Utility!$G6=\"Yes\",('Decision Table'!O15-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*('Decision Table'!O15-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C16),\"\",'Decision Table'!C16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F16),\"\",IF(Utility!$G7=\"Yes\",('Decision Table'!F16-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*('Decision Table'!F16-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G16),\"\",IF(Utility!$G7=\"Yes\",('Decision Table'!G16-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*('Decision Table'!G16-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H16),\"\",IF(Utility!$G7=\"Yes\",('Decision Table'!H16-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*('Decision Table'!H16-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I16),\"\",IF(Utility!$G7=\"Yes\",('Decision Table'!I16-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*('Decision Table'!I16-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J16),\"\",IF(Utility!$G7=\"Yes\",('Decision Table'!J16-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*('Decision Table'!J16-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K16),\"\",IF(Utility!$G7=\"Yes\",('Decision Table'!K16-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*('Decision Table'!K16-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L16),\"\",IF(Utility!$G7=\"Yes\",('Decision Table'!L16-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*('Decision Table'!L16-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M16),\"\",IF(Utility!$G7=\"Yes\",('Decision Table'!M16-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*('Decision Table'!M16-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N16),\"\",IF(Utility!$G7=\"Yes\",('Decision Table'!N16-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*('Decision Table'!N16-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O16),\"\",IF(Utility!$G7=\"Yes\",('Decision Table'!O16-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*('Decision Table'!O16-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C17),\"\",'Decision Table'!C17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F17),\"\",IF(Utility!$G8=\"Yes\",('Decision Table'!F17-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*('Decision Table'!F17-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G17),\"\",IF(Utility!$G8=\"Yes\",('Decision Table'!G17-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*('Decision Table'!G17-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H17),\"\",IF(Utility!$G8=\"Yes\",('Decision Table'!H17-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*('Decision Table'!H17-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I17),\"\",IF(Utility!$G8=\"Yes\",('Decision Table'!I17-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*('Decision Table'!I17-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J17),\"\",IF(Utility!$G8=\"Yes\",('Decision Table'!J17-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*('Decision Table'!J17-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K17),\"\",IF(Utility!$G8=\"Yes\",('Decision Table'!K17-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*('Decision Table'!K17-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L17),\"\",IF(Utility!$G8=\"Yes\",('Decision Table'!L17-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*('Decision Table'!L17-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M17),\"\",IF(Utility!$G8=\"Yes\",('Decision Table'!M17-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*('Decision Table'!M17-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N17),\"\",IF(Utility!$G8=\"Yes\",('Decision Table'!N17-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*('Decision Table'!N17-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O17),\"\",IF(Utility!$G8=\"Yes\",('Decision Table'!O17-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*('Decision Table'!O17-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},null,null,""]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C18),\"\",'Decision Table'!C18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F18),\"\",IF(Utility!$G9=\"Yes\",('Decision Table'!F18-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*('Decision Table'!F18-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G18),\"\",IF(Utility!$G9=\"Yes\",('Decision Table'!G18-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*('Decision Table'!G18-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H18),\"\",IF(Utility!$G9=\"Yes\",('Decision Table'!H18-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*('Decision Table'!H18-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I18),\"\",IF(Utility!$G9=\"Yes\",('Decision Table'!I18-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*('Decision Table'!I18-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J18),\"\",IF(Utility!$G9=\"Yes\",('Decision Table'!J18-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*('Decision Table'!J18-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K18),\"\",IF(Utility!$G9=\"Yes\",('Decision Table'!K18-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*('Decision Table'!K18-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L18),\"\",IF(Utility!$G9=\"Yes\",('Decision Table'!L18-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*('Decision Table'!L18-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M18),\"\",IF(Utility!$G9=\"Yes\",('Decision Table'!M18-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*('Decision Table'!M18-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N18),\"\",IF(Utility!$G9=\"Yes\",('Decision Table'!N18-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*('Decision Table'!N18-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O18),\"\",IF(Utility!$G9=\"Yes\",('Decision Table'!O18-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*('Decision Table'!O18-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C19),\"\",'Decision Table'!C19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F19),\"\",IF(Utility!$G10=\"Yes\",('Decision Table'!F19-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*('Decision Table'!F19-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G19),\"\",IF(Utility!$G10=\"Yes\",('Decision Table'!G19-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*('Decision Table'!G19-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H19),\"\",IF(Utility!$G10=\"Yes\",('Decision Table'!H19-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*('Decision Table'!H19-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I19),\"\",IF(Utility!$G10=\"Yes\",('Decision Table'!I19-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*('Decision Table'!I19-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J19),\"\",IF(Utility!$G10=\"Yes\",('Decision Table'!J19-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*('Decision Table'!J19-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K19),\"\",IF(Utility!$G10=\"Yes\",('Decision Table'!K19-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*('Decision Table'!K19-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L19),\"\",IF(Utility!$G10=\"Yes\",('Decision Table'!L19-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*('Decision Table'!L19-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M19),\"\",IF(Utility!$G10=\"Yes\",('Decision Table'!M19-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*('Decision Table'!M19-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N19),\"\",IF(Utility!$G10=\"Yes\",('Decision Table'!N19-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*('Decision Table'!N19-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O19),\"\",IF(Utility!$G10=\"Yes\",('Decision Table'!O19-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*('Decision Table'!O19-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C20),\"\",'Decision Table'!C20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F20),\"\",IF(Utility!$G11=\"Yes\",('Decision Table'!F20-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*('Decision Table'!F20-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G20),\"\",IF(Utility!$G11=\"Yes\",('Decision Table'!G20-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*('Decision Table'!G20-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H20),\"\",IF(Utility!$G11=\"Yes\",('Decision Table'!H20-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*('Decision Table'!H20-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I20),\"\",IF(Utility!$G11=\"Yes\",('Decision Table'!I20-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*('Decision Table'!I20-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J20),\"\",IF(Utility!$G11=\"Yes\",('Decision Table'!J20-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*('Decision Table'!J20-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K20),\"\",IF(Utility!$G11=\"Yes\",('Decision Table'!K20-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*('Decision Table'!K20-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L20),\"\",IF(Utility!$G11=\"Yes\",('Decision Table'!L20-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*('Decision Table'!L20-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M20),\"\",IF(Utility!$G11=\"Yes\",('Decision Table'!M20-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*('Decision Table'!M20-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N20),\"\",IF(Utility!$G11=\"Yes\",('Decision Table'!N20-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*('Decision Table'!N20-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O20),\"\",IF(Utility!$G11=\"Yes\",('Decision Table'!O20-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*('Decision Table'!O20-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C21),\"\",'Decision Table'!C21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F21),\"\",IF(Utility!$G12=\"Yes\",('Decision Table'!F21-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*('Decision Table'!F21-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G21),\"\",IF(Utility!$G12=\"Yes\",('Decision Table'!G21-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*('Decision Table'!G21-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H21),\"\",IF(Utility!$G12=\"Yes\",('Decision Table'!H21-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*('Decision Table'!H21-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I21),\"\",IF(Utility!$G12=\"Yes\",('Decision Table'!I21-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*('Decision Table'!I21-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J21),\"\",IF(Utility!$G12=\"Yes\",('Decision Table'!J21-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*('Decision Table'!J21-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K21),\"\",IF(Utility!$G12=\"Yes\",('Decision Table'!K21-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*('Decision Table'!K21-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L21),\"\",IF(Utility!$G12=\"Yes\",('Decision Table'!L21-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*('Decision Table'!L21-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M21),\"\",IF(Utility!$G12=\"Yes\",('Decision Table'!M21-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*('Decision Table'!M21-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N21),\"\",IF(Utility!$G12=\"Yes\",('Decision Table'!N21-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*('Decision Table'!N21-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O21),\"\",IF(Utility!$G12=\"Yes\",('Decision Table'!O21-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*('Decision Table'!O21-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C22),\"\",'Decision Table'!C22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F22),\"\",IF(Utility!$G13=\"Yes\",('Decision Table'!F22-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*('Decision Table'!F22-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G22),\"\",IF(Utility!$G13=\"Yes\",('Decision Table'!G22-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*('Decision Table'!G22-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H22),\"\",IF(Utility!$G13=\"Yes\",('Decision Table'!H22-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*('Decision Table'!H22-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I22),\"\",IF(Utility!$G13=\"Yes\",('Decision Table'!I22-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*('Decision Table'!I22-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J22),\"\",IF(Utility!$G13=\"Yes\",('Decision Table'!J22-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*('Decision Table'!J22-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K22),\"\",IF(Utility!$G13=\"Yes\",('Decision Table'!K22-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*('Decision Table'!K22-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L22),\"\",IF(Utility!$G13=\"Yes\",('Decision Table'!L22-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*('Decision Table'!L22-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M22),\"\",IF(Utility!$G13=\"Yes\",('Decision Table'!M22-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*('Decision Table'!M22-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N22),\"\",IF(Utility!$G13=\"Yes\",('Decision Table'!N22-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*('Decision Table'!N22-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O22),\"\",IF(Utility!$G13=\"Yes\",('Decision Table'!O22-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*('Decision Table'!O22-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C23),\"\",'Decision Table'!C23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F23),\"\",IF(Utility!$G14=\"Yes\",('Decision Table'!F23-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*('Decision Table'!F23-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G23),\"\",IF(Utility!$G14=\"Yes\",('Decision Table'!G23-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*('Decision Table'!G23-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H23),\"\",IF(Utility!$G14=\"Yes\",('Decision Table'!H23-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*('Decision Table'!H23-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I23),\"\",IF(Utility!$G14=\"Yes\",('Decision Table'!I23-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*('Decision Table'!I23-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J23),\"\",IF(Utility!$G14=\"Yes\",('Decision Table'!J23-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*('Decision Table'!J23-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K23),\"\",IF(Utility!$G14=\"Yes\",('Decision Table'!K23-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*('Decision Table'!K23-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L23),\"\",IF(Utility!$G14=\"Yes\",('Decision Table'!L23-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*('Decision Table'!L23-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M23),\"\",IF(Utility!$G14=\"Yes\",('Decision Table'!M23-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*('Decision Table'!M23-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N23),\"\",IF(Utility!$G14=\"Yes\",('Decision Table'!N23-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*('Decision Table'!N23-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O23),\"\",IF(Utility!$G14=\"Yes\",('Decision Table'!O23-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*('Decision Table'!O23-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C24),\"\",'Decision Table'!C24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F24),\"\",IF(Utility!$G15=\"Yes\",('Decision Table'!F24-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*('Decision Table'!F24-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G24),\"\",IF(Utility!$G15=\"Yes\",('Decision Table'!G24-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*('Decision Table'!G24-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H24),\"\",IF(Utility!$G15=\"Yes\",('Decision Table'!H24-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*('Decision Table'!H24-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I24),\"\",IF(Utility!$G15=\"Yes\",('Decision Table'!I24-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*('Decision Table'!I24-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J24),\"\",IF(Utility!$G15=\"Yes\",('Decision Table'!J24-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*('Decision Table'!J24-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K24),\"\",IF(Utility!$G15=\"Yes\",('Decision Table'!K24-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*('Decision Table'!K24-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L24),\"\",IF(Utility!$G15=\"Yes\",('Decision Table'!L24-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*('Decision Table'!L24-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M24),\"\",IF(Utility!$G15=\"Yes\",('Decision Table'!M24-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*('Decision Table'!M24-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N24),\"\",IF(Utility!$G15=\"Yes\",('Decision Table'!N24-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*('Decision Table'!N24-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O24),\"\",IF(Utility!$G15=\"Yes\",('Decision Table'!O24-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*('Decision Table'!O24-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C25),\"\",'Decision Table'!C25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F25),\"\",IF(Utility!$G16=\"Yes\",('Decision Table'!F25-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*('Decision Table'!F25-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G25),\"\",IF(Utility!$G16=\"Yes\",('Decision Table'!G25-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*('Decision Table'!G25-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H25),\"\",IF(Utility!$G16=\"Yes\",('Decision Table'!H25-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*('Decision Table'!H25-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I25),\"\",IF(Utility!$G16=\"Yes\",('Decision Table'!I25-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*('Decision Table'!I25-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J25),\"\",IF(Utility!$G16=\"Yes\",('Decision Table'!J25-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*('Decision Table'!J25-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K25),\"\",IF(Utility!$G16=\"Yes\",('Decision Table'!K25-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*('Decision Table'!K25-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L25),\"\",IF(Utility!$G16=\"Yes\",('Decision Table'!L25-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*('Decision Table'!L25-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M25),\"\",IF(Utility!$G16=\"Yes\",('Decision Table'!M25-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*('Decision Table'!M25-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N25),\"\",IF(Utility!$G16=\"Yes\",('Decision Table'!N25-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*('Decision Table'!N25-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O25),\"\",IF(Utility!$G16=\"Yes\",('Decision Table'!O25-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*('Decision Table'!O25-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""}]
[]
[null,null,null,"Nyttetabell for følsomhetsanalyse - skårer"]
[null,null,null,null,{"$f":"E10","v":"Alt. 1"},"Alt. 2","Alt. 3","Alt. 4","Alt. 5","Alt. 6","Alt. 7","Alt. 8","Alt. 9","Alt. 10"]
[null,null,null,{"$f":"D11","v":""},{"$f":"IF(ISBLANK('Decision Table'!F11),\"\",IF(Utility!$G2=\"Yes\",(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G11),\"\",IF(Utility!$G2=\"Yes\",(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H11),\"\",IF(Utility!$G2=\"Yes\",(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I11),\"\",IF(Utility!$G2=\"Yes\",(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J11),\"\",IF(Utility!$G2=\"Yes\",(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K11),\"\",IF(Utility!$G2=\"Yes\",(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L11),\"\",IF(Utility!$G2=\"Yes\",(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M11),\"\",IF(Utility!$G2=\"Yes\",(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N11),\"\",IF(Utility!$G2=\"Yes\",(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O11),\"\",IF(Utility!$G2=\"Yes\",(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(#REF!-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F12),\"\",IF(Utility!$G3=\"Yes\",(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G12),\"\",IF(Utility!$G3=\"Yes\",(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H12),\"\",IF(Utility!$G3=\"Yes\",(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I12),\"\",IF(Utility!$G3=\"Yes\",(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J12),\"\",IF(Utility!$G3=\"Yes\",(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K12),\"\",IF(Utility!$G3=\"Yes\",(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L12),\"\",IF(Utility!$G3=\"Yes\",(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M12),\"\",IF(Utility!$G3=\"Yes\",(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N12),\"\",IF(Utility!$G3=\"Yes\",(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O12),\"\",IF(Utility!$G3=\"Yes\",(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(#REF!-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F13),\"\",IF(Utility!$G4=\"Yes\",(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G13),\"\",IF(Utility!$G4=\"Yes\",(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H13),\"\",IF(Utility!$G4=\"Yes\",(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I13),\"\",IF(Utility!$G4=\"Yes\",(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J13),\"\",IF(Utility!$G4=\"Yes\",(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K13),\"\",IF(Utility!$G4=\"Yes\",(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L13),\"\",IF(Utility!$G4=\"Yes\",(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M13),\"\",IF(Utility!$G4=\"Yes\",(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N13),\"\",IF(Utility!$G4=\"Yes\",(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O13),\"\",IF(Utility!$G4=\"Yes\",(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(#REF!-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F14),\"\",IF(Utility!$G5=\"Yes\",(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G14),\"\",IF(Utility!$G5=\"Yes\",(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H14),\"\",IF(Utility!$G5=\"Yes\",(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I14),\"\",IF(Utility!$G5=\"Yes\",(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J14),\"\",IF(Utility!$G5=\"Yes\",(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K14),\"\",IF(Utility!$G5=\"Yes\",(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L14),\"\",IF(Utility!$G5=\"Yes\",(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M14),\"\",IF(Utility!$G5=\"Yes\",(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N14),\"\",IF(Utility!$G5=\"Yes\",(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O14),\"\",IF(Utility!$G5=\"Yes\",(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(#REF!-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F15),\"\",IF(Utility!$G6=\"Yes\",(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G15),\"\",IF(Utility!$G6=\"Yes\",(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H15),\"\",IF(Utility!$G6=\"Yes\",(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I15),\"\",IF(Utility!$G6=\"Yes\",(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J15),\"\",IF(Utility!$G6=\"Yes\",(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K15),\"\",IF(Utility!$G6=\"Yes\",(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L15),\"\",IF(Utility!$G6=\"Yes\",(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M15),\"\",IF(Utility!$G6=\"Yes\",(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N15),\"\",IF(Utility!$G6=\"Yes\",(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O15),\"\",IF(Utility!$G6=\"Yes\",(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(#REF!-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F16),\"\",IF(Utility!$G7=\"Yes\",(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G16),\"\",IF(Utility!$G7=\"Yes\",(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H16),\"\",IF(Utility!$G7=\"Yes\",(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I16),\"\",IF(Utility!$G7=\"Yes\",(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J16),\"\",IF(Utility!$G7=\"Yes\",(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K16),\"\",IF(Utility!$G7=\"Yes\",(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L16),\"\",IF(Utility!$G7=\"Yes\",(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M16),\"\",IF(Utility!$G7=\"Yes\",(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N16),\"\",IF(Utility!$G7=\"Yes\",(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O16),\"\",IF(Utility!$G7=\"Yes\",(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(#REF!-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F17),\"\",IF(Utility!$G8=\"Yes\",(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G17),\"\",IF(Utility!$G8=\"Yes\",(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H17),\"\",IF(Utility!$G8=\"Yes\",(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I17),\"\",IF(Utility!$G8=\"Yes\",(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J17),\"\",IF(Utility!$G8=\"Yes\",(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K17),\"\",IF(Utility!$G8=\"Yes\",(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L17),\"\",IF(Utility!$G8=\"Yes\",(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M17),\"\",IF(Utility!$G8=\"Yes\",(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N17),\"\",IF(Utility!$G8=\"Yes\",(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O17),\"\",IF(Utility!$G8=\"Yes\",(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(#REF!-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F18),\"\",IF(Utility!$G9=\"Yes\",(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G18),\"\",IF(Utility!$G9=\"Yes\",(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H18),\"\",IF(Utility!$G9=\"Yes\",(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I18),\"\",IF(Utility!$G9=\"Yes\",(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J18),\"\",IF(Utility!$G9=\"Yes\",(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K18),\"\",IF(Utility!$G9=\"Yes\",(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L18),\"\",IF(Utility!$G9=\"Yes\",(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M18),\"\",IF(Utility!$G9=\"Yes\",(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N18),\"\",IF(Utility!$G9=\"Yes\",(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O18),\"\",IF(Utility!$G9=\"Yes\",(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(#REF!-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F19),\"\",IF(Utility!$G10=\"Yes\",(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G19),\"\",IF(Utility!$G10=\"Yes\",(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H19),\"\",IF(Utility!$G10=\"Yes\",(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I19),\"\",IF(Utility!$G10=\"Yes\",(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J19),\"\",IF(Utility!$G10=\"Yes\",(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K19),\"\",IF(Utility!$G10=\"Yes\",(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L19),\"\",IF(Utility!$G10=\"Yes\",(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M19),\"\",IF(Utility!$G10=\"Yes\",(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N19),\"\",IF(Utility!$G10=\"Yes\",(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O19),\"\",IF(Utility!$G10=\"Yes\",(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(#REF!-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F20),\"\",IF(Utility!$G11=\"Yes\",(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G20),\"\",IF(Utility!$G11=\"Yes\",(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H20),\"\",IF(Utility!$G11=\"Yes\",(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I20),\"\",IF(Utility!$G11=\"Yes\",(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J20),\"\",IF(Utility!$G11=\"Yes\",(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K20),\"\",IF(Utility!$G11=\"Yes\",(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L20),\"\",IF(Utility!$G11=\"Yes\",(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M20),\"\",IF(Utility!$G11=\"Yes\",(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N20),\"\",IF(Utility!$G11=\"Yes\",(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O20),\"\",IF(Utility!$G11=\"Yes\",(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(#REF!-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F21),\"\",IF(Utility!$G12=\"Yes\",(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G21),\"\",IF(Utility!$G12=\"Yes\",(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H21),\"\",IF(Utility!$G12=\"Yes\",(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I21),\"\",IF(Utility!$G12=\"Yes\",(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J21),\"\",IF(Utility!$G12=\"Yes\",(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K21),\"\",IF(Utility!$G12=\"Yes\",(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L21),\"\",IF(Utility!$G12=\"Yes\",(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M21),\"\",IF(Utility!$G12=\"Yes\",(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N21),\"\",IF(Utility!$G12=\"Yes\",(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O21),\"\",IF(Utility!$G12=\"Yes\",(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(#REF!-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F22),\"\",IF(Utility!$G13=\"Yes\",(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G22),\"\",IF(Utility!$G13=\"Yes\",(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H22),\"\",IF(Utility!$G13=\"Yes\",(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I22),\"\",IF(Utility!$G13=\"Yes\",(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J22),\"\",IF(Utility!$G13=\"Yes\",(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K22),\"\",IF(Utility!$G13=\"Yes\",(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L22),\"\",IF(Utility!$G13=\"Yes\",(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M22),\"\",IF(Utility!$G13=\"Yes\",(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N22),\"\",IF(Utility!$G13=\"Yes\",(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O22),\"\",IF(Utility!$G13=\"Yes\",(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(#REF!-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F23),\"\",IF(Utility!$G14=\"Yes\",(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G23),\"\",IF(Utility!$G14=\"Yes\",(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H23),\"\",IF(Utility!$G14=\"Yes\",(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I23),\"\",IF(Utility!$G14=\"Yes\",(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J23),\"\",IF(Utility!$G14=\"Yes\",(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K23),\"\",IF(Utility!$G14=\"Yes\",(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L23),\"\",IF(Utility!$G14=\"Yes\",(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M23),\"\",IF(Utility!$G14=\"Yes\",(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N23),\"\",IF(Utility!$G14=\"Yes\",(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O23),\"\",IF(Utility!$G14=\"Yes\",(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(#REF!-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F24),\"\",IF(Utility!$G15=\"Yes\",(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G24),\"\",IF(Utility!$G15=\"Yes\",(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H24),\"\",IF(Utility!$G15=\"Yes\",(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I24),\"\",IF(Utility!$G15=\"Yes\",(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J24),\"\",IF(Utility!$G15=\"Yes\",(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K24),\"\",IF(Utility!$G15=\"Yes\",(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L24),\"\",IF(Utility!$G15=\"Yes\",(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M24),\"\",IF(Utility!$G15=\"Yes\",(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N24),\"\",IF(Utility!$G15=\"Yes\",(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O24),\"\",IF(Utility!$G15=\"Yes\",(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(#REF!-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""}]
[null,null,null,{"$f":"$D$25","v":""},{"$f":"IF(ISBLANK('Decision Table'!F25),\"\",IF(Utility!$G16=\"Yes\",(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!G25),\"\",IF(Utility!$G16=\"Yes\",(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!H25),\"\",IF(Utility!$G16=\"Yes\",(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!I25),\"\",IF(Utility!$G16=\"Yes\",(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!J25),\"\",IF(Utility!$G16=\"Yes\",(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!K25),\"\",IF(Utility!$G16=\"Yes\",(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!L25),\"\",IF(Utility!$G16=\"Yes\",(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!M25),\"\",IF(Utility!$G16=\"Yes\",(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!N25),\"\",IF(Utility!$G16=\"Yes\",(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK('Decision Table'!O25),\"\",IF(Utility!$G16=\"Yes\",(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(#REF!-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""}]
[]
[null,null,null,"Nyttetabell for scenarioanalyse"]
[null,null,null,null,"P","R","O","P","R","O"]
[null,null,null,null,null,{"$f":"Scenarios!C16","v":"Alt. 1"},null,null,{"$f":"Scenarios!G16","v":"Alt. 2"}]
[null,null,null,{"$f":"D29","v":""},{"$f":"IF(ISBLANK(Scenarios!B20),\"\",IF(Utility!$G2=\"Yes\",(Scenarios!B20-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(Scenarios!B20-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C20),\"\",IF(Utility!$G2=\"Yes\",(Scenarios!C20-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(Scenarios!C20-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D20),\"\",IF(Utility!$G2=\"Yes\",(Scenarios!D20-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(Scenarios!D20-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F20),\"\",IF(Utility!$G2=\"Yes\",(Scenarios!F20-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(Scenarios!F20-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G20),\"\",IF(Utility!$G2=\"Yes\",(Scenarios!G20-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(Scenarios!G20-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H20),\"\",IF(Utility!$G2=\"Yes\",(Scenarios!H20-Utility!$J2)/(Utility!$L2-Utility!$J2),IF(Utility!$G2=\"No\",Utility!$H2*(1-EXP(Utility!$I2*(Scenarios!H20-Utility!$J2)/(Utility!$L2-Utility!$J2))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B21),\"\",IF(Utility!$G3=\"Yes\",(Scenarios!B21-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(Scenarios!B21-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C21),\"\",IF(Utility!$G3=\"Yes\",(Scenarios!C21-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(Scenarios!C21-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D21),\"\",IF(Utility!$G3=\"Yes\",(Scenarios!D21-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(Scenarios!D21-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F21),\"\",IF(Utility!$G3=\"Yes\",(Scenarios!F21-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(Scenarios!F21-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G21),\"\",IF(Utility!$G3=\"Yes\",(Scenarios!G21-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(Scenarios!G21-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H21),\"\",IF(Utility!$G3=\"Yes\",(Scenarios!H21-Utility!$J3)/(Utility!$L3-Utility!$J3),IF(Utility!$G3=\"No\",Utility!$H3*(1-EXP(Utility!$I3*(Scenarios!H21-Utility!$J3)/(Utility!$L3-Utility!$J3))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B22),\"\",IF(Utility!$G4=\"Yes\",(Scenarios!B22-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(Scenarios!B22-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C22),\"\",IF(Utility!$G4=\"Yes\",(Scenarios!C22-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(Scenarios!C22-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D22),\"\",IF(Utility!$G4=\"Yes\",(Scenarios!D22-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(Scenarios!D22-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F22),\"\",IF(Utility!$G4=\"Yes\",(Scenarios!F22-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(Scenarios!F22-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G22),\"\",IF(Utility!$G4=\"Yes\",(Scenarios!G22-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(Scenarios!G22-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H22),\"\",IF(Utility!$G4=\"Yes\",(Scenarios!H22-Utility!$J4)/(Utility!$L4-Utility!$J4),IF(Utility!$G4=\"No\",Utility!$H4*(1-EXP(Utility!$I4*(Scenarios!H22-Utility!$J4)/(Utility!$L4-Utility!$J4))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B23),\"\",IF(Utility!$G5=\"Yes\",(Scenarios!B23-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(Scenarios!B23-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C23),\"\",IF(Utility!$G5=\"Yes\",(Scenarios!C23-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(Scenarios!C23-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D23),\"\",IF(Utility!$G5=\"Yes\",(Scenarios!D23-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(Scenarios!D23-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F23),\"\",IF(Utility!$G5=\"Yes\",(Scenarios!F23-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(Scenarios!F23-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G23),\"\",IF(Utility!$G5=\"Yes\",(Scenarios!G23-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(Scenarios!G23-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H23),\"\",IF(Utility!$G5=\"Yes\",(Scenarios!H23-Utility!$J5)/(Utility!$L5-Utility!$J5),IF(Utility!$G5=\"No\",Utility!$H5*(1-EXP(Utility!$I5*(Scenarios!H23-Utility!$J5)/(Utility!$L5-Utility!$J5))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B24),\"\",IF(Utility!$G6=\"Yes\",(Scenarios!B24-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(Scenarios!B24-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C24),\"\",IF(Utility!$G6=\"Yes\",(Scenarios!C24-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(Scenarios!C24-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D24),\"\",IF(Utility!$G6=\"Yes\",(Scenarios!D24-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(Scenarios!D24-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F24),\"\",IF(Utility!$G6=\"Yes\",(Scenarios!F24-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(Scenarios!F24-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G24),\"\",IF(Utility!$G6=\"Yes\",(Scenarios!G24-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(Scenarios!G24-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H24),\"\",IF(Utility!$G6=\"Yes\",(Scenarios!H24-Utility!$J6)/(Utility!$L6-Utility!$J6),IF(Utility!$G6=\"No\",Utility!$H6*(1-EXP(Utility!$I6*(Scenarios!H24-Utility!$J6)/(Utility!$L6-Utility!$J6))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B25),\"\",IF(Utility!$G7=\"Yes\",(Scenarios!B25-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(Scenarios!B25-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C25),\"\",IF(Utility!$G7=\"Yes\",(Scenarios!C25-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(Scenarios!C25-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D25),\"\",IF(Utility!$G7=\"Yes\",(Scenarios!D25-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(Scenarios!D25-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F25),\"\",IF(Utility!$G7=\"Yes\",(Scenarios!F25-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(Scenarios!F25-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G25),\"\",IF(Utility!$G7=\"Yes\",(Scenarios!G25-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(Scenarios!G25-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H25),\"\",IF(Utility!$G7=\"Yes\",(Scenarios!H25-Utility!$J7)/(Utility!$L7-Utility!$J7),IF(Utility!$G7=\"No\",Utility!$H7*(1-EXP(Utility!$I7*(Scenarios!H25-Utility!$J7)/(Utility!$L7-Utility!$J7))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B26),\"\",IF(Utility!$G8=\"Yes\",(Scenarios!B26-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(Scenarios!B26-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C26),\"\",IF(Utility!$G8=\"Yes\",(Scenarios!C26-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(Scenarios!C26-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D26),\"\",IF(Utility!$G8=\"Yes\",(Scenarios!D26-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(Scenarios!D26-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F26),\"\",IF(Utility!$G8=\"Yes\",(Scenarios!F26-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(Scenarios!F26-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G26),\"\",IF(Utility!$G8=\"Yes\",(Scenarios!G26-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(Scenarios!G26-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H26),\"\",IF(Utility!$G8=\"Yes\",(Scenarios!H26-Utility!$J8)/(Utility!$L8-Utility!$J8),IF(Utility!$G8=\"No\",Utility!$H8*(1-EXP(Utility!$I8*(Scenarios!H26-Utility!$J8)/(Utility!$L8-Utility!$J8))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B27),\"\",IF(Utility!$G9=\"Yes\",(Scenarios!B27-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(Scenarios!B27-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C27),\"\",IF(Utility!$G9=\"Yes\",(Scenarios!C27-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(Scenarios!C27-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D27),\"\",IF(Utility!$G9=\"Yes\",(Scenarios!D27-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(Scenarios!D27-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F27),\"\",IF(Utility!$G9=\"Yes\",(Scenarios!F27-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(Scenarios!F27-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G27),\"\",IF(Utility!$G9=\"Yes\",(Scenarios!G27-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(Scenarios!G27-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H27),\"\",IF(Utility!$G9=\"Yes\",(Scenarios!H27-Utility!$J9)/(Utility!$L9-Utility!$J9),IF(Utility!$G9=\"No\",Utility!$H9*(1-EXP(Utility!$I9*(Scenarios!H27-Utility!$J9)/(Utility!$L9-Utility!$J9))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B28),\"\",IF(Utility!$G10=\"Yes\",(Scenarios!B28-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(Scenarios!B28-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C28),\"\",IF(Utility!$G10=\"Yes\",(Scenarios!C28-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(Scenarios!C28-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D28),\"\",IF(Utility!$G10=\"Yes\",(Scenarios!D28-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(Scenarios!D28-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F28),\"\",IF(Utility!$G10=\"Yes\",(Scenarios!F28-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(Scenarios!F28-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G28),\"\",IF(Utility!$G10=\"Yes\",(Scenarios!G28-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(Scenarios!G28-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H28),\"\",IF(Utility!$G10=\"Yes\",(Scenarios!H28-Utility!$J10)/(Utility!$L10-Utility!$J10),IF(Utility!$G10=\"No\",Utility!$H10*(1-EXP(Utility!$I10*(Scenarios!H28-Utility!$J10)/(Utility!$L10-Utility!$J10))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B29),\"\",IF(Utility!$G11=\"Yes\",(Scenarios!B29-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(Scenarios!B29-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C29),\"\",IF(Utility!$G11=\"Yes\",(Scenarios!C29-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(Scenarios!C29-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D29),\"\",IF(Utility!$G11=\"Yes\",(Scenarios!D29-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(Scenarios!D29-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F29),\"\",IF(Utility!$G11=\"Yes\",(Scenarios!F29-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(Scenarios!F29-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G29),\"\",IF(Utility!$G11=\"Yes\",(Scenarios!G29-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(Scenarios!G29-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H29),\"\",IF(Utility!$G11=\"Yes\",(Scenarios!H29-Utility!$J11)/(Utility!$L11-Utility!$J11),IF(Utility!$G11=\"No\",Utility!$H11*(1-EXP(Utility!$I11*(Scenarios!H29-Utility!$J11)/(Utility!$L11-Utility!$J11))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B30),\"\",IF(Utility!$G12=\"Yes\",(Scenarios!B30-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(Scenarios!B30-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C30),\"\",IF(Utility!$G12=\"Yes\",(Scenarios!C30-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(Scenarios!C30-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D30),\"\",IF(Utility!$G12=\"Yes\",(Scenarios!D30-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(Scenarios!D30-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F30),\"\",IF(Utility!$G12=\"Yes\",(Scenarios!F30-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(Scenarios!F30-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G30),\"\",IF(Utility!$G12=\"Yes\",(Scenarios!G30-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(Scenarios!G30-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H30),\"\",IF(Utility!$G12=\"Yes\",(Scenarios!H30-Utility!$J12)/(Utility!$L12-Utility!$J12),IF(Utility!$G12=\"No\",Utility!$H12*(1-EXP(Utility!$I12*(Scenarios!H30-Utility!$J12)/(Utility!$L12-Utility!$J12))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B31),\"\",IF(Utility!$G13=\"Yes\",(Scenarios!B31-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(Scenarios!B31-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C31),\"\",IF(Utility!$G13=\"Yes\",(Scenarios!C31-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(Scenarios!C31-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D31),\"\",IF(Utility!$G13=\"Yes\",(Scenarios!D31-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(Scenarios!D31-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F31),\"\",IF(Utility!$G13=\"Yes\",(Scenarios!F31-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(Scenarios!F31-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G31),\"\",IF(Utility!$G13=\"Yes\",(Scenarios!G31-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(Scenarios!G31-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H31),\"\",IF(Utility!$G13=\"Yes\",(Scenarios!H31-Utility!$J13)/(Utility!$L13-Utility!$J13),IF(Utility!$G13=\"No\",Utility!$H13*(1-EXP(Utility!$I13*(Scenarios!H31-Utility!$J13)/(Utility!$L13-Utility!$J13))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B32),\"\",IF(Utility!$G14=\"Yes\",(Scenarios!B32-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(Scenarios!B32-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C32),\"\",IF(Utility!$G14=\"Yes\",(Scenarios!C32-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(Scenarios!C32-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D32),\"\",IF(Utility!$G14=\"Yes\",(Scenarios!D32-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(Scenarios!D32-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F32),\"\",IF(Utility!$G14=\"Yes\",(Scenarios!F32-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(Scenarios!F32-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G32),\"\",IF(Utility!$G14=\"Yes\",(Scenarios!G32-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(Scenarios!G32-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H32),\"\",IF(Utility!$G14=\"Yes\",(Scenarios!H32-Utility!$J14)/(Utility!$L14-Utility!$J14),IF(Utility!$G14=\"No\",Utility!$H14*(1-EXP(Utility!$I14*(Scenarios!H32-Utility!$J14)/(Utility!$L14-Utility!$J14))),\"\")))","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B33),\"\",IF(Utility!$G15=\"Yes\",(Scenarios!B33-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(Scenarios!B33-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C33),\"\",IF(Utility!$G15=\"Yes\",(Scenarios!C33-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(Scenarios!C33-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D33),\"\",IF(Utility!$G15=\"Yes\",(Scenarios!D33-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(Scenarios!D33-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F33),\"\",IF(Utility!$G15=\"Yes\",(Scenarios!F33-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(Scenarios!F33-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G33),\"\",IF(Utility!$G15=\"Yes\",(Scenarios!G33-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(Scenarios!G33-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H33),\"\",IF(Utility!$G15=\"Yes\",(Scenarios!H33-Utility!$J15)/(Utility!$L15-Utility!$J15),IF(Utility!$G15=\"No\",Utility!$H15*(1-EXP(Utility!$I15*(Scenarios!H33-Utility!$J15)/(Utility!$L15-Utility!$J15))),\"\")))","v":""}]
[null,null,null,{"$f":"$D$25","v":""},{"$f":"IF(ISBLANK(Scenarios!B34),\"\",IF(Utility!$G16=\"Yes\",(Scenarios!B34-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(Scenarios!B34-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!C34),\"\",IF(Utility!$G16=\"Yes\",(Scenarios!C34-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(Scenarios!C34-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!D34),\"\",IF(Utility!$G16=\"Yes\",(Scenarios!D34-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(Scenarios!D34-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!F34),\"\",IF(Utility!$G16=\"Yes\",(Scenarios!F34-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(Scenarios!F34-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISTEXT(Scenarios!G34),\"\",IF(Utility!$G16=\"Yes\",(Scenarios!G34-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(Scenarios!G34-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""},{"$f":"IF(ISBLANK(Scenarios!H34),\"\",IF(Utility!$G16=\"Yes\",(Scenarios!H34-Utility!$J16)/(Utility!$L16-Utility!$J16),IF(Utility!$G16=\"No\",Utility!$H16*(1-EXP(Utility!$I16*(Scenarios!H34-Utility!$J16)/(Utility!$L16-Utility!$J16))),\"\")))","v":""}]

{"sheet":"Performance","index":6,"n_rows":65,"n_cols":14,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Resultatberegning for beslutningstabellen (Vekt x Nytte)"]
[null,null,null,null,{"$f":"'Decision Table'!F10","v":"Alt. 1"},{"$f":"'Decision Table'!G10","v":"Alt. 2"},{"$f":"'Decision Table'!H10","v":"Alt. 3"},{"$f":"'Decision Table'!I10","v":"Alt. 4"},{"$f":"'Decision Table'!J10","v":"Alt. 5"},{"$f":"'Decision Table'!K10","v":"Alt. 6"},{"$f":"'Decision Table'!L10","v":"Alt. 7"},{"$f":"'Decision Table'!M10","v":"Alt. 8"},{"$f":"'Decision Table'!N10","v":"Alt. 9"},{"$f":"'Decision Table'!O10","v":"Alt. 10"}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C11),\"\",'Decision Table'!C11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F11),\"\",Utable!E11*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G11),\"\",Utable!F11*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H11),\"\",Utable!G11*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I11),\"\",Utable!H11*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J11),\"\",Utable!I11*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K11),\"\",Utable!J11*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L11),\"\",Utable!K11*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M11),\"\",Utable!L11*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N11),\"\",Utable!M11*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O11),\"\",Utable!N11*'Decision Table'!$B11)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C12),\"\",'Decision Table'!C12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F12),\"\",Utable!E12*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G12),\"\",Utable!F12*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H12),\"\",Utable!G12*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I12),\"\",Utable!H12*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J12),\"\",Utable!I12*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K12),\"\",Utable!J12*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L12),\"\",Utable!K12*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M12),\"\",Utable!L12*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N12),\"\",Utable!M12*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O12),\"\",Utable!N12*'Decision Table'!$B12)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C13),\"\",'Decision Table'!C13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F13),\"\",Utable!E13*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G13),\"\",Utable!F13*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H13),\"\",Utable!G13*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I13),\"\",Utable!H13*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J13),\"\",Utable!I13*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K13),\"\",Utable!J13*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L13),\"\",Utable!K13*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M13),\"\",Utable!L13*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N13),\"\",Utable!M13*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O13),\"\",Utable!N13*'Decision Table'!$B13)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C14),\"\",'Decision Table'!C14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F14),\"\",Utable!E14*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G14),\"\",Utable!F14*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H14),\"\",Utable!G14*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I14),\"\",Utable!H14*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J14),\"\",Utable!I14*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K14),\"\",Utable!J14*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L14),\"\",Utable!K14*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M14),\"\",Utable!L14*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N14),\"\",Utable!M14*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O14),\"\",Utable!N14*'Decision Table'!$B14)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C15),\"\",'Decision Table'!C15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F15),\"\",Utable!E15*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G15),\"\",Utable!F15*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H15),\"\",Utable!G15*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I15),\"\",Utable!H15*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J15),\"\",Utable!I15*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K15),\"\",Utable!J15*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L15),\"\",Utable!K15*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M15),\"\",Utable!L15*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N15),\"\",Utable!M15*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O15),\"\",Utable!N15*'Decision Table'!$B15)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C16),\"\",'Decision Table'!C16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F16),\"\",Utable!E16*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G16),\"\",Utable!F16*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H16),\"\",Utable!G16*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I16),\"\",Utable!H16*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J16),\"\",Utable!I16*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K16),\"\",Utable!J16*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L16),\"\",Utable!K16*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M16),\"\",Utable!L16*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N16),\"\",Utable!M16*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O16),\"\",Utable!N16*'Decision Table'!$B16)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C17),\"\",'Decision Table'!C17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F17),\"\",Utable!E17*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G17),\"\",Utable!F17*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H17),\"\",Utable!G17*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I17),\"\",Utable!H17*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J17),\"\",Utable!I17*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K17),\"\",Utable!J17*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L17),\"\",Utable!K17*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M17),\"\",Utable!L17*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N17),\"\",Utable!M17*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O17),\"\",Utable!N17*'Decision Table'!$B17)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C18),\"\",'Decision Table'!C18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F18),\"\",Utable!E18*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G18),\"\",Utable!F18*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H18),\"\",Utable!G18*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I18),\"\",Utable!H18*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J18),\"\",Utable!I18*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K18),\"\",Utable!J18*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L18),\"\",Utable!K18*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M18),\"\",Utable!L18*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N18),\"\",Utable!M18*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O18),\"\",Utable!N18*'Decision Table'!$B18)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C19),\"\",'Decision Table'!C19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F19),\"\",Utable!E19*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G19),\"\",Utable!F19*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H19),\"\",Utable!G19*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I19),\"\",Utable!H19*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J19),\"\",Utable!I19*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K19),\"\",Utable!J19*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L19),\"\",Utable!K19*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M19),\"\",Utable!L19*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N19),\"\",Utable!M19*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O19),\"\",Utable!N19*'Decision Table'!$B19)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C20),\"\",'Decision Table'!C20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F20),\"\",Utable!E20*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G20),\"\",Utable!F20*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H20),\"\",Utable!G20*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I20),\"\",Utable!H20*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J20),\"\",Utable!I20*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K20),\"\",Utable!J20*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L20),\"\",Utable!K20*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M20),\"\",Utable!L20*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N20),\"\",Utable!M20*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O20),\"\",Utable!N20*'Decision Table'!$B20)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C21),\"\",'Decision Table'!C21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F21),\"\",Utable!E21*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G21),\"\",Utable!F21*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H21),\"\",Utable!G21*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I21),\"\",Utable!H21*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J21),\"\",Utable!I21*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K21),\"\",Utable!J21*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L21),\"\",Utable!K21*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M21),\"\",Utable!L21*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N21),\"\",Utable!M21*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O21),\"\",Utable!N21*'Decision Table'!$B21)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C22),\"\",'Decision Table'!C22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F22),\"\",Utable!E22*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G22),\"\",Utable!F22*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H22),\"\",Utable!G22*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I22),\"\",Utable!H22*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J22),\"\",Utable!I22*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K22),\"\",Utable!J22*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L22),\"\",Utable!K22*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M22),\"\",Utable!L22*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N22),\"\",Utable!M22*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O22),\"\",Utable!N22*'Decision Table'!$B22)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C23),\"\",'Decision Table'!C23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F23),\"\",Utable!E23*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G23),\"\",Utable!F23*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H23),\"\",Utable!G23*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I23),\"\",Utable!H23*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J23),\"\",Utable!I23*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K23),\"\",Utable!J23*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L23),\"\",Utable!K23*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M23),\"\",Utable!L23*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N23),\"\",Utable!M23*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O23),\"\",Utable!N23*'Decision Table'!$B23)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C24),\"\",'Decision Table'!C24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F24),\"\",Utable!E24*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G24),\"\",Utable!F24*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H24),\"\",Utable!G24*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I24),\"\",Utable!H24*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J24),\"\",Utable!I24*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K24),\"\",Utable!J24*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L24),\"\",Utable!K24*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M24),\"\",Utable!L24*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N24),\"\",Utable!M24*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O24),\"\",Utable!N24*'Decision Table'!$B24)","v":""}]
[null,null,null,{"$f":"IF(ISBLANK('Decision Table'!C25),\"\",'Decision Table'!C25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!F25),\"\",Utable!E25*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G25),\"\",Utable!F25*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H25),\"\",Utable!G25*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I25),\"\",Utable!H25*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J25),\"\",Utable!I25*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K25),\"\",Utable!J25*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L25),\"\",Utable!K25*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M25),\"\",Utable!L25*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N25),\"\",Utable!M25*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O25),\"\",Utable!N25*'Decision Table'!$B25)","v":""}]
[null,null,null,"Resultat",{"$f":"SUM(E11:E25)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Resultatberegning for følsomhetsanalyse - skårer (Vekt x Nytte)"]
[null,null,null,null,{"$f":"E10","v":"Alt. 1"},"Alt. 2","Alt. 3","Alt. 4","Alt. 5","Alt. 6","Alt. 7","Alt. 8","Alt. 9","Alt. 10"]
[null,null,null,{"$f":"D11","v":""},{"$f":"IF(ISBLANK('Decision Table'!F11),\"\",Utable!E29*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G11),\"\",Utable!F29*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H11),\"\",Utable!G29*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I11),\"\",Utable!H29*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J11),\"\",Utable!I29*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K11),\"\",Utable!J29*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L11),\"\",Utable!K29*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M11),\"\",Utable!L29*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N11),\"\",Utable!M29*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O11),\"\",Utable!N29*'Decision Table'!$B11)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F12),\"\",Utable!E30*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G12),\"\",Utable!F30*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H12),\"\",Utable!G30*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I12),\"\",Utable!H30*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J12),\"\",Utable!I30*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K12),\"\",Utable!J30*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L12),\"\",Utable!K30*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M12),\"\",Utable!L30*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N12),\"\",Utable!M30*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O12),\"\",Utable!N30*'Decision Table'!$B12)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F13),\"\",Utable!E31*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G13),\"\",Utable!F31*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H13),\"\",Utable!G31*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I13),\"\",Utable!H31*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J13),\"\",Utable!I31*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K13),\"\",Utable!J31*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L13),\"\",Utable!K31*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M13),\"\",Utable!L31*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N13),\"\",Utable!M31*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O13),\"\",Utable!N31*'Decision Table'!$B13)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F14),\"\",Utable!E32*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G14),\"\",Utable!F32*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H14),\"\",Utable!G32*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I14),\"\",Utable!H32*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J14),\"\",Utable!I32*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K14),\"\",Utable!J32*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L14),\"\",Utable!K32*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M14),\"\",Utable!L32*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N14),\"\",Utable!M32*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O14),\"\",Utable!N32*'Decision Table'!$B14)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F15),\"\",Utable!E33*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G15),\"\",Utable!F33*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H15),\"\",Utable!G33*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I15),\"\",Utable!H33*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J15),\"\",Utable!I33*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K15),\"\",Utable!J33*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L15),\"\",Utable!K33*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M15),\"\",Utable!L33*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N15),\"\",Utable!M33*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O15),\"\",Utable!N33*'Decision Table'!$B15)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F16),\"\",Utable!E34*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G16),\"\",Utable!F34*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H16),\"\",Utable!G34*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I16),\"\",Utable!H34*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J16),\"\",Utable!I34*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K16),\"\",Utable!J34*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L16),\"\",Utable!K34*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M16),\"\",Utable!L34*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N16),\"\",Utable!M34*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O16),\"\",Utable!N34*'Decision Table'!$B16)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F17),\"\",Utable!E35*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G17),\"\",Utable!F35*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H17),\"\",Utable!G35*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I17),\"\",Utable!H35*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J17),\"\",Utable!I35*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K17),\"\",Utable!J35*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L17),\"\",Utable!K35*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M17),\"\",Utable!L35*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N17),\"\",Utable!M35*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O17),\"\",Utable!N35*'Decision Table'!$B17)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F18),\"\",Utable!E36*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G18),\"\",Utable!F36*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H18),\"\",Utable!G36*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I18),\"\",Utable!H36*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J18),\"\",Utable!I36*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K18),\"\",Utable!J36*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L18),\"\",Utable!K36*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M18),\"\",Utable!L36*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N18),\"\",Utable!M36*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O18),\"\",Utable!N36*'Decision Table'!$B18)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F19),\"\",Utable!E37*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G19),\"\",Utable!F37*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H19),\"\",Utable!G37*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I19),\"\",Utable!H37*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J19),\"\",Utable!I37*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K19),\"\",Utable!J37*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L19),\"\",Utable!K37*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M19),\"\",Utable!L37*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N19),\"\",Utable!M37*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O19),\"\",Utable!N37*'Decision Table'!$B19)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F20),\"\",Utable!E38*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G20),\"\",Utable!F38*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H20),\"\",Utable!G38*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I20),\"\",Utable!H38*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J20),\"\",Utable!I38*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K20),\"\",Utable!J38*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L20),\"\",Utable!K38*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M20),\"\",Utable!L38*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N20),\"\",Utable!M38*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O20),\"\",Utable!N38*'Decision Table'!$B20)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F21),\"\",Utable!E39*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G21),\"\",Utable!F39*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H21),\"\",Utable!G39*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I21),\"\",Utable!H39*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J21),\"\",Utable!I39*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K21),\"\",Utable!J39*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L21),\"\",Utable!K39*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M21),\"\",Utable!L39*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N21),\"\",Utable!M39*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O21),\"\",Utable!N39*'Decision Table'!$B21)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F22),\"\",Utable!E40*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G22),\"\",Utable!F40*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H22),\"\",Utable!G40*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I22),\"\",Utable!H40*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J22),\"\",Utable!I40*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K22),\"\",Utable!J40*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L22),\"\",Utable!K40*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M22),\"\",Utable!L40*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N22),\"\",Utable!M40*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O22),\"\",Utable!N40*'Decision Table'!$B22)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F23),\"\",Utable!E41*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G23),\"\",Utable!F41*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H23),\"\",Utable!G41*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I23),\"\",Utable!H41*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J23),\"\",Utable!I41*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K23),\"\",Utable!J41*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L23),\"\",Utable!K41*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M23),\"\",Utable!L41*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N23),\"\",Utable!M41*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O23),\"\",Utable!N41*'Decision Table'!$B23)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F24),\"\",Utable!E42*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G24),\"\",Utable!F42*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H24),\"\",Utable!G42*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I24),\"\",Utable!H42*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J24),\"\",Utable!I42*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K24),\"\",Utable!J42*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L24),\"\",Utable!K42*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M24),\"\",Utable!L42*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N24),\"\",Utable!M42*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O24),\"\",Utable!N42*'Decision Table'!$B24)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK('Decision Table'!F25),\"\",Utable!E43*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!G25),\"\",Utable!F43*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!H25),\"\",Utable!G43*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!I25),\"\",Utable!H43*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!J25),\"\",Utable!I43*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!K25),\"\",Utable!J43*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!L25),\"\",Utable!K43*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!M25),\"\",Utable!L43*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!N25),\"\",Utable!M43*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK('Decision Table'!O25),\"\",Utable!N43*'Decision Table'!$B25)","v":""}]
[null,null,null,"Resultat",{"$f":"SUM(E30:E44)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Resultatberegning for scenarioanalyse"]
[null,null,null,null,"P","R","O","P","R","O"]
[null,null,null,null,null,{"$f":"Scenarios!C16","v":"Alt. 1"},null,null,{"$f":"Scenarios!G16","v":"Alt. 2"}]
[null,null,null,{"$f":"D30","v":""},{"$f":"IF(ISBLANK(Scenarios!B20),\"\",Utable!E48*'Decision Table'!$B11)","v":""},{"$f":"IF(ISTEXT(Scenarios!C20),\"\",Utable!F48*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK(Scenarios!D20),\"\",Utable!G48*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK(Scenarios!F20),\"\",Utable!H48*'Decision Table'!$B11)","v":""},{"$f":"IF(ISTEXT(Scenarios!G20),\"\",Utable!I48*'Decision Table'!$B11)","v":""},{"$f":"IF(ISBLANK(Scenarios!H20),\"\",Utable!J48*'Decision Table'!$B11)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B21),\"\",Utable!E49*'Decision Table'!$B12)","v":""},{"$f":"IF(ISTEXT(Scenarios!C21),\"\",Utable!F49*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK(Scenarios!D21),\"\",Utable!G49*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK(Scenarios!F21),\"\",Utable!H49*'Decision Table'!$B12)","v":""},{"$f":"IF(ISTEXT(Scenarios!G21),\"\",Utable!I49*'Decision Table'!$B12)","v":""},{"$f":"IF(ISBLANK(Scenarios!H21),\"\",Utable!J49*'Decision Table'!$B12)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B22),\"\",Utable!E50*'Decision Table'!$B13)","v":""},{"$f":"IF(ISTEXT(Scenarios!C22),\"\",Utable!F50*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK(Scenarios!D22),\"\",Utable!G50*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK(Scenarios!F22),\"\",Utable!H50*'Decision Table'!$B13)","v":""},{"$f":"IF(ISTEXT(Scenarios!G22),\"\",Utable!I50*'Decision Table'!$B13)","v":""},{"$f":"IF(ISBLANK(Scenarios!H22),\"\",Utable!J50*'Decision Table'!$B13)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B23),\"\",Utable!E51*'Decision Table'!$B14)","v":""},{"$f":"IF(ISTEXT(Scenarios!C23),\"\",Utable!F51*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK(Scenarios!D23),\"\",Utable!G51*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK(Scenarios!F23),\"\",Utable!H51*'Decision Table'!$B14)","v":""},{"$f":"IF(ISTEXT(Scenarios!G23),\"\",Utable!I51*'Decision Table'!$B14)","v":""},{"$f":"IF(ISBLANK(Scenarios!H23),\"\",Utable!J51*'Decision Table'!$B14)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B24),\"\",Utable!E52*'Decision Table'!$B15)","v":""},{"$f":"IF(ISTEXT(Scenarios!C24),\"\",Utable!F52*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK(Scenarios!D24),\"\",Utable!G52*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK(Scenarios!F24),\"\",Utable!H52*'Decision Table'!$B15)","v":""},{"$f":"IF(ISTEXT(Scenarios!G24),\"\",Utable!I52*'Decision Table'!$B15)","v":""},{"$f":"IF(ISBLANK(Scenarios!H24),\"\",Utable!J52*'Decision Table'!$B15)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B25),\"\",Utable!E53*'Decision Table'!$B16)","v":""},{"$f":"IF(ISTEXT(Scenarios!C25),\"\",Utable!F53*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK(Scenarios!D25),\"\",Utable!G53*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK(Scenarios!F25),\"\",Utable!H53*'Decision Table'!$B16)","v":""},{"$f":"IF(ISTEXT(Scenarios!G25),\"\",Utable!I53*'Decision Table'!$B16)","v":""},{"$f":"IF(ISBLANK(Scenarios!H25),\"\",Utable!J53*'Decision Table'!$B16)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B26),\"\",Utable!E54*'Decision Table'!$B17)","v":""},{"$f":"IF(ISTEXT(Scenarios!C26),\"\",Utable!F54*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK(Scenarios!D26),\"\",Utable!G54*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK(Scenarios!F26),\"\",Utable!H54*'Decision Table'!$B17)","v":""},{"$f":"IF(ISTEXT(Scenarios!G26),\"\",Utable!I54*'Decision Table'!$B17)","v":""},{"$f":"IF(ISBLANK(Scenarios!H26),\"\",Utable!J54*'Decision Table'!$B17)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B27),\"\",Utable!E55*'Decision Table'!$B18)","v":""},{"$f":"IF(ISTEXT(Scenarios!C27),\"\",Utable!F55*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK(Scenarios!D27),\"\",Utable!G55*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK(Scenarios!F27),\"\",Utable!H55*'Decision Table'!$B18)","v":""},{"$f":"IF(ISTEXT(Scenarios!G27),\"\",Utable!I55*'Decision Table'!$B18)","v":""},{"$f":"IF(ISBLANK(Scenarios!H27),\"\",Utable!J55*'Decision Table'!$B18)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B28),\"\",Utable!E56*'Decision Table'!$B19)","v":""},{"$f":"IF(ISTEXT(Scenarios!C28),\"\",Utable!F56*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK(Scenarios!D28),\"\",Utable!G56*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK(Scenarios!F28),\"\",Utable!H56*'Decision Table'!$B19)","v":""},{"$f":"IF(ISTEXT(Scenarios!G28),\"\",Utable!I56*'Decision Table'!$B19)","v":""},{"$f":"IF(ISBLANK(Scenarios!H28),\"\",Utable!J56*'Decision Table'!$B19)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B29),\"\",Utable!E57*'Decision Table'!$B20)","v":""},{"$f":"IF(ISTEXT(Scenarios!C29),\"\",Utable!F57*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK(Scenarios!D29),\"\",Utable!G57*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK(Scenarios!F29),\"\",Utable!H57*'Decision Table'!$B20)","v":""},{"$f":"IF(ISTEXT(Scenarios!G29),\"\",Utable!I57*'Decision Table'!$B20)","v":""},{"$f":"IF(ISBLANK(Scenarios!H29),\"\",Utable!J57*'Decision Table'!$B20)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B30),\"\",Utable!E58*'Decision Table'!$B21)","v":""},{"$f":"IF(ISTEXT(Scenarios!C30),\"\",Utable!F58*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK(Scenarios!D30),\"\",Utable!G58*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK(Scenarios!F30),\"\",Utable!H58*'Decision Table'!$B21)","v":""},{"$f":"IF(ISTEXT(Scenarios!G30),\"\",Utable!I58*'Decision Table'!$B21)","v":""},{"$f":"IF(ISBLANK(Scenarios!H30),\"\",Utable!J58*'Decision Table'!$B21)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B31),\"\",Utable!E59*'Decision Table'!$B22)","v":""},{"$f":"IF(ISTEXT(Scenarios!C31),\"\",Utable!F59*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK(Scenarios!D31),\"\",Utable!G59*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK(Scenarios!F31),\"\",Utable!H59*'Decision Table'!$B22)","v":""},{"$f":"IF(ISTEXT(Scenarios!G31),\"\",Utable!I59*'Decision Table'!$B22)","v":""},{"$f":"IF(ISBLANK(Scenarios!H31),\"\",Utable!J59*'Decision Table'!$B22)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B32),\"\",Utable!E60*'Decision Table'!$B23)","v":""},{"$f":"IF(ISTEXT(Scenarios!C32),\"\",Utable!F60*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK(Scenarios!D32),\"\",Utable!G60*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK(Scenarios!F32),\"\",Utable!H60*'Decision Table'!$B23)","v":""},{"$f":"IF(ISTEXT(Scenarios!G32),\"\",Utable!I60*'Decision Table'!$B23)","v":""},{"$f":"IF(ISBLANK(Scenarios!H32),\"\",Utable!J60*'Decision Table'!$B23)","v":""}]
[null,null,null,"",{"$f":"IF(ISBLANK(Scenarios!B33),\"\",Utable!E61*'Decision Table'!$B24)","v":""},{"$f":"IF(ISTEXT(Scenarios!C33),\"\",Utable!F61*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK(Scenarios!D33),\"\",Utable!G61*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK(Scenarios!F33),\"\",Utable!H61*'Decision Table'!$B24)","v":""},{"$f":"IF(ISTEXT(Scenarios!G33),\"\",Utable!I61*'Decision Table'!$B24)","v":""},{"$f":"IF(ISBLANK(Scenarios!H33),\"\",Utable!J61*'Decision Table'!$B24)","v":""}]
[null,null,null,{"$f":"$D$25","v":""},{"$f":"IF(ISBLANK(Scenarios!B34),\"\",Utable!E62*'Decision Table'!$B25)","v":""},{"$f":"IF(ISTEXT(Scenarios!C34),\"\",Utable!F62*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK(Scenarios!D34),\"\",Utable!G62*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK(Scenarios!F34),\"\",Utable!H62*'Decision Table'!$B25)","v":""},{"$f":"IF(ISTEXT(Scenarios!G34),\"\",Utable!I62*'Decision Table'!$B25)","v":""},{"$f":"IF(ISBLANK(Scenarios!H34),\"\",Utable!J62*'Decision Table'!$B25)","v":""}]
[null,null,null,"Sum",{"$f":"SUM(E50:E64)","v":0},0,0,0,0,0]