{ "runs": { "capture=30,ref=92.5,p2=0": { "run_id": "2026-10-18_0042_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 } }, "reconciliation": "PASS", "plan": 1.4054156049457405, "down": 0.9399831383602909, "down_missed": 0 }, "capture=35,ref=92.5,p2=0": { "run_id": "2026-10-18_0045_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 } }, "reconciliation": "PASS", "plan": 1.4355654731063698, "down": 0.9399831383602909, "down_missed": 0 }, "capture=40,ref=92.5,p2=0": { "run_id": "2026-10-18_0045_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 } }, "reconciliation": "PASS", "plan": 1.4657153412669996, "down": 0.9399831383602909, "down_missed": 0 }, "capture=45,ref=92.5,p2=0": { "run_id": "2026-10-18_0045_SIM-3", "simulated": true, "inputs_changed": {}, "reconciliation": "PASS", "plan": 1.4958652094276292, "down": 0.9399831383602909, "down_missed": 0 }, "capture=50,ref=92.5,p2=0": { "run_id": "2026-10-18_0045_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 } }, "reconciliation": "PASS", "plan": 1.526015077588259, "down": 0.9399831383602909, "down_missed": 0 }, "capture=55,ref=92.5,p2=0": { "run_id": "2026-10-18_0045_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 } }, "reconciliation": "PASS", "plan": 1.5561649457488884, "down": 0.9399831383602909, "down_missed": 0 }, "capture=60,ref=92.5,p2=0": { "run_id": "2026-10-18_0045_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 } }, "reconciliation": "PASS", "plan": 1.586314813909518, "down": 0.9399831383602909, "down_missed": 0 }, "capture=61.17,ref=92.5,p2=0": { "run_id": "2026-10-18_0045_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 } }, "reconciliation": "PASS", "plan": 1.5933698830591057, "down": 0.9399831383602909, "down_missed": 0 }, "capture=65,ref=92.5,p2=0": { "run_id": "2026-10-18_0046_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 } }, "reconciliation": "PASS", "plan": 1.6164646820701478, "down": 0.9399831383602909, "down_missed": 0 }, "capture=70,ref=92.5,p2=0": { "run_id": "2026-10-18_0046_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 } }, "reconciliation": "PASS", "plan": 1.6466145502307774, "down": 0.9399831383602909, "down_missed": 0 }, "capture=75,ref=92.5,p2=0": { "run_id": "2026-10-18_0046_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 } }, "reconciliation": "PASS", "plan": 1.676764418391407, "down": 0.9399831383602909, "down_missed": 0 }, "capture=80,ref=92.5,p2=0": { "run_id": "2026-10-18_0046_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 } }, "reconciliation": "PASS", "plan": 1.7069142865520366, "down": 0.9399831383602909, "down_missed": 0 }, "capture=85,ref=92.5,p2=0": { "run_id": "2026-10-18_0046_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.7370641547126664, "down": 0.9399831383602909, "down_missed": 0 }, "capture=90,ref=92.5,p2=0": { "run_id": "2026-10-18_0046_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.767214022873296, "down": 0.9399831383602909, "down_missed": 0 }, "capture=30,ref=92.5,p2=1": { "run_id": "2026-10-18_0046_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=35,ref=92.5,p2=1": { "run_id": "2026-10-18_0047_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=40,ref=92.5,p2=1": { "run_id": "2026-10-18_0047_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=45,ref=92.5,p2=1": { "run_id": "2026-10-18_0047_SIM-3", "simulated": true, "inputs_changed": { "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=50,ref=92.5,p2=1": { "run_id": "2026-10-18_0047_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=55,ref=92.5,p2=1": { "run_id": "2026-10-18_0047_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=60,ref=92.5,p2=1": { "run_id": "2026-10-18_0047_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=61.17,ref=92.5,p2=1": { "run_id": "2026-10-18_0047_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=65,ref=92.5,p2=1": { "run_id": "2026-10-18_0048_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=70,ref=92.5,p2=1": { "run_id": "2026-10-18_0048_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=75,ref=92.5,p2=1": { "run_id": "2026-10-18_0048_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=80,ref=92.5,p2=1": { "run_id": "2026-10-18_0048_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=85,ref=92.5,p2=1": { "run_id": "2026-10-18_0048_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=90,ref=92.5,p2=1": { "run_id": "2026-10-18_0048_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.70133656094232, "down": 0.9399831383602909, "down_missed": 0 }, "capture=30,ref=85,p2=0": { "run_id": "2026-10-18_0048_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.4054156049457405, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=35,ref=85,p2=0": { "run_id": "2026-10-18_0048_SIM-8", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.4355654731063698, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=40,ref=85,p2=0": { "run_id": "2026-10-18_0049_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.4657153412669996, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=45,ref=85,p2=0": { "run_id": "2026-10-18_0049_SIM-2", "simulated": true, "inputs_changed": { "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.4958652094276292, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=50,ref=85,p2=0": { "run_id": "2026-10-18_0049_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.526015077588259, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=55,ref=85,p2=0": { "run_id": "2026-10-18_0049_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.5561649457488884, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=60,ref=85,p2=0": { "run_id": "2026-10-18_0049_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.586314813909518, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=61.17,ref=85,p2=0": { "run_id": "2026-10-18_0049_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.5933698830591057, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=65,ref=85,p2=0": { "run_id": "2026-10-18_0049_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.6164646820701478, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=70,ref=85,p2=0": { "run_id": "2026-10-18_0050_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.6466145502307774, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=75,ref=85,p2=0": { "run_id": "2026-10-18_0050_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.676764418391407, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=80,ref=85,p2=0": { "run_id": "2026-10-18_0050_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.7069142865520366, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=85,ref=85,p2=0": { "run_id": "2026-10-18_0050_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.7370641547126664, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=90,ref=85,p2=0": { "run_id": "2026-10-18_0050_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 } }, "reconciliation": "PASS", "plan": 1.767214022873296, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=30,ref=85,p2=1": { "run_id": "2026-10-18_0050_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=35,ref=85,p2=1": { "run_id": "2026-10-18_0050_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=40,ref=85,p2=1": { "run_id": "2026-10-18_0051_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=45,ref=85,p2=1": { "run_id": "2026-10-18_0051_SIM-2", "simulated": true, "inputs_changed": { "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=50,ref=85,p2=1": { "run_id": "2026-10-18_0051_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=55,ref=85,p2=1": { "run_id": "2026-10-18_0051_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=60,ref=85,p2=1": { "run_id": "2026-10-18_0051_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=61.17,ref=85,p2=1": { "run_id": "2026-10-18_0051_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=65,ref=85,p2=1": { "run_id": "2026-10-18_0051_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=70,ref=85,p2=1": { "run_id": "2026-10-18_0051_SIM-8", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=75,ref=85,p2=1": { "run_id": "2026-10-18_0052_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=80,ref=85,p2=1": { "run_id": "2026-10-18_0052_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=85,ref=85,p2=1": { "run_id": "2026-10-18_0052_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=90,ref=85,p2=1": { "run_id": "2026-10-18_0052_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 85.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6628954790375172, "down": 0.7772218494589885, "down_missed": 284275.7617071023 }, "capture=30,ref=87.5,p2=0": { "run_id": "2026-10-18_0052_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.4054156049457405, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=35,ref=87.5,p2=0": { "run_id": "2026-10-18_0052_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.4355654731063698, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=40,ref=87.5,p2=0": { "run_id": "2026-10-18_0052_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.4657153412669996, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=45,ref=87.5,p2=0": { "run_id": "2026-10-18_0053_SIM", "simulated": true, "inputs_changed": { "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.4958652094276292, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=50,ref=87.5,p2=0": { "run_id": "2026-10-18_0053_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.526015077588259, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=55,ref=87.5,p2=0": { "run_id": "2026-10-18_0053_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.5561649457488884, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=60,ref=87.5,p2=0": { "run_id": "2026-10-18_0053_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.586314813909518, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=61.17,ref=87.5,p2=0": { "run_id": "2026-10-18_0053_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.5933698830591057, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=65,ref=87.5,p2=0": { "run_id": "2026-10-18_0053_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.6164646820701478, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=70,ref=87.5,p2=0": { "run_id": "2026-10-18_0053_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.6466145502307774, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=75,ref=87.5,p2=0": { "run_id": "2026-10-18_0054_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.676764418391407, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=80,ref=87.5,p2=0": { "run_id": "2026-10-18_0054_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.7069142865520366, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=85,ref=87.5,p2=0": { "run_id": "2026-10-18_0054_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.7370641547126664, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=90,ref=87.5,p2=0": { "run_id": "2026-10-18_0054_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 } }, "reconciliation": "PASS", "plan": 1.767214022873296, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=30,ref=87.5,p2=1": { "run_id": "2026-10-18_0054_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=35,ref=87.5,p2=1": { "run_id": "2026-10-18_0054_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=40,ref=87.5,p2=1": { "run_id": "2026-10-18_0054_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=45,ref=87.5,p2=1": { "run_id": "2026-10-18_0055_SIM", "simulated": true, "inputs_changed": { "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=50,ref=87.5,p2=1": { "run_id": "2026-10-18_0055_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=55,ref=87.5,p2=1": { "run_id": "2026-10-18_0055_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=60,ref=87.5,p2=1": { "run_id": "2026-10-18_0055_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=61.17,ref=87.5,p2=1": { "run_id": "2026-10-18_0055_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=65,ref=87.5,p2=1": { "run_id": "2026-10-18_0055_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=70,ref=87.5,p2=1": { "run_id": "2026-10-18_0055_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=75,ref=87.5,p2=1": { "run_id": "2026-10-18_0056_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=80,ref=87.5,p2=1": { "run_id": "2026-10-18_0056_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=85,ref=87.5,p2=1": { "run_id": "2026-10-18_0056_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=90,ref=87.5,p2=1": { "run_id": "2026-10-18_0056_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 87.5 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6757091730057854, "down": 0.8304429822163975, "down_missed": 2903.7705102066684 }, "capture=30,ref=90,p2=0": { "run_id": "2026-10-18_0056_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.4054156049457405, "down": 0.8848657417413575, "down_missed": 0 }, "capture=35,ref=90,p2=0": { "run_id": "2026-10-18_0056_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.4355654731063698, "down": 0.8848657417413575, "down_missed": 0 }, "capture=40,ref=90,p2=0": { "run_id": "2026-10-18_0056_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.4657153412669996, "down": 0.8848657417413575, "down_missed": 0 }, "capture=45,ref=90,p2=0": { "run_id": "2026-10-18_0057_SIM", "simulated": true, "inputs_changed": { "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.4958652094276292, "down": 0.8848657417413575, "down_missed": 0 }, "capture=50,ref=90,p2=0": { "run_id": "2026-10-18_0057_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.526015077588259, "down": 0.8848657417413575, "down_missed": 0 }, "capture=55,ref=90,p2=0": { "run_id": "2026-10-18_0057_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.5561649457488884, "down": 0.8848657417413575, "down_missed": 0 }, "capture=60,ref=90,p2=0": { "run_id": "2026-10-18_0057_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.586314813909518, "down": 0.8848657417413575, "down_missed": 0 }, "capture=61.17,ref=90,p2=0": { "run_id": "2026-10-18_0057_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.5933698830591057, "down": 0.8848657417413575, "down_missed": 0 }, "capture=65,ref=90,p2=0": { "run_id": "2026-10-18_0057_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.6164646820701478, "down": 0.8848657417413575, "down_missed": 0 }, "capture=70,ref=90,p2=0": { "run_id": "2026-10-18_0057_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.6466145502307774, "down": 0.8848657417413575, "down_missed": 0 }, "capture=75,ref=90,p2=0": { "run_id": "2026-10-18_0058_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.676764418391407, "down": 0.8848657417413575, "down_missed": 0 }, "capture=80,ref=90,p2=0": { "run_id": "2026-10-18_0058_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.7069142865520366, "down": 0.8848657417413575, "down_missed": 0 }, "capture=85,ref=90,p2=0": { "run_id": "2026-10-18_0058_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.7370641547126664, "down": 0.8848657417413575, "down_missed": 0 }, "capture=90,ref=90,p2=0": { "run_id": "2026-10-18_0058_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 } }, "reconciliation": "PASS", "plan": 1.767214022873296, "down": 0.8848657417413575, "down_missed": 0 }, "capture=30,ref=90,p2=1": { "run_id": "2026-10-18_0058_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=35,ref=90,p2=1": { "run_id": "2026-10-18_0058_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=40,ref=90,p2=1": { "run_id": "2026-10-18_0058_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=45,ref=90,p2=1": { "run_id": "2026-10-18_0059_SIM", "simulated": true, "inputs_changed": { "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=50,ref=90,p2=1": { "run_id": "2026-10-18_0059_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=55,ref=90,p2=1": { "run_id": "2026-10-18_0059_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=60,ref=90,p2=1": { "run_id": "2026-10-18_0059_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=61.17,ref=90,p2=1": { "run_id": "2026-10-18_0059_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=65,ref=90,p2=1": { "run_id": "2026-10-18_0059_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=70,ref=90,p2=1": { "run_id": "2026-10-18_0059_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=75,ref=90,p2=1": { "run_id": "2026-10-18_0100_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=80,ref=90,p2=1": { "run_id": "2026-10-18_0100_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=85,ref=90,p2=1": { "run_id": "2026-10-18_0100_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=90,ref=90,p2=1": { "run_id": "2026-10-18_0100_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 90.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.6885228669740524, "down": 0.8848657417413575, "down_missed": 0 }, "capture=30,ref=95,p2=0": { "run_id": "2026-10-18_0100_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.4054156049457405, "down": 0.9962768581204835, "down_missed": 0 }, "capture=35,ref=95,p2=0": { "run_id": "2026-10-18_0100_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.4355654731063698, "down": 0.9962768581204835, "down_missed": 0 }, "capture=40,ref=95,p2=0": { "run_id": "2026-10-18_0100_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.4657153412669996, "down": 0.9962768581204835, "down_missed": 0 }, "capture=45,ref=95,p2=0": { "run_id": "2026-10-18_0101_SIM", "simulated": true, "inputs_changed": { "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.4958652094276292, "down": 0.9962768581204835, "down_missed": 0 }, "capture=50,ref=95,p2=0": { "run_id": "2026-10-18_0101_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.526015077588259, "down": 0.9962768581204835, "down_missed": 0 }, "capture=55,ref=95,p2=0": { "run_id": "2026-10-18_0101_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.5561649457488884, "down": 0.9962768581204835, "down_missed": 0 }, "capture=60,ref=95,p2=0": { "run_id": "2026-10-18_0101_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.586314813909518, "down": 0.9962768581204835, "down_missed": 0 }, "capture=61.17,ref=95,p2=0": { "run_id": "2026-10-18_0101_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.5933698830591057, "down": 0.9962768581204835, "down_missed": 0 }, "capture=65,ref=95,p2=0": { "run_id": "2026-10-18_0101_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.6164646820701478, "down": 0.9962768581204835, "down_missed": 0 }, "capture=70,ref=95,p2=0": { "run_id": "2026-10-18_0101_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.6466145502307774, "down": 0.9962768581204835, "down_missed": 0 }, "capture=75,ref=95,p2=0": { "run_id": "2026-10-18_0102_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.676764418391407, "down": 0.9962768581204835, "down_missed": 0 }, "capture=80,ref=95,p2=0": { "run_id": "2026-10-18_0102_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.7069142865520366, "down": 0.9962768581204835, "down_missed": 0 }, "capture=85,ref=95,p2=0": { "run_id": "2026-10-18_0102_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.7370641547126664, "down": 0.9962768581204835, "down_missed": 0 }, "capture=90,ref=95,p2=0": { "run_id": "2026-10-18_0102_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 } }, "reconciliation": "PASS", "plan": 1.767214022873296, "down": 0.9962768581204835, "down_missed": 0 }, "capture=30,ref=95,p2=1": { "run_id": "2026-10-18_0102_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=35,ref=95,p2=1": { "run_id": "2026-10-18_0102_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=40,ref=95,p2=1": { "run_id": "2026-10-18_0102_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=45,ref=95,p2=1": { "run_id": "2026-10-18_0103_SIM", "simulated": true, "inputs_changed": { "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=50,ref=95,p2=1": { "run_id": "2026-10-18_0103_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=55,ref=95,p2=1": { "run_id": "2026-10-18_0103_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=60,ref=95,p2=1": { "run_id": "2026-10-18_0103_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=61.17,ref=95,p2=1": { "run_id": "2026-10-18_0103_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=65,ref=95,p2=1": { "run_id": "2026-10-18_0103_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=70,ref=95,p2=1": { "run_id": "2026-10-18_0104_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=75,ref=95,p2=1": { "run_id": "2026-10-18_0104_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=80,ref=95,p2=1": { "run_id": "2026-10-18_1058_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=85,ref=95,p2=1": { "run_id": "2026-10-18_1058_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=90,ref=95,p2=1": { "run_id": "2026-10-18_1058_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 }, "ref": { "cell": "Inputs!C25", "old": 92.5, "new": 95.0 }, "p2": { "cell": "Inputs!C24", "old": 0, "new": 1.0 } }, "reconciliation": "PASS", "plan": 1.7141502549105876, "down": 0.9962768581204835, "down_missed": 0 }, "capture=45,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1137_SIM", "simulated": true, "inputs_changed": { "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.4958652094276292, "down": 0.06538926672631153, "down_missed": 2180216.6599817174 }, "capture=30,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1154_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 30.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.4054156049457405, "down": -0.33064210278149914, "down_missed": 2233408.4422663115 }, "capture=35,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1154_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 35.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.4355654731063698, "down": -0.19863164627889554, "down_missed": 2233408.4422663115 }, "capture=40,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1154_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 40.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.4657153412669996, "down": -0.06662118977629193, "down_missed": 2209444.3035861207 }, "capture=50,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1154_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 50.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.526015077588259, "down": 0.19739972322891514, "down_missed": 2097453.457525939 }, "capture=55,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1155_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 55.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.5561649457488884, "down": 0.3294101797315186, "down_missed": 2013772.193823563 }, "capture=60,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1155_SIM-2", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 60.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.586314813909518, "down": 0.46142063623412205, "down_missed": 1866538.8740266678 }, "capture=61.17,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1155_SIM-3", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 61.17 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.5933698830591057, "down": 0.4922832505211538, "down_missed": 1805280.4481481453 }, "capture=65,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1155_SIM-4", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 65.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.6164646820701478, "down": 0.5866665052918674, "down_missed": 1559513.1252144882 }, "capture=70,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1155_SIM-5", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 70.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.6466145502307774, "down": 0.7101375826038933, "down_missed": 897911.4283163393 }, "capture=75,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1155_SIM-6", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 75.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.676764418391407, "down": 0.8348324472591168, "down_missed": 0 }, "capture=80,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1155_SIM-7", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 80.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.7069142865520366, "down": 0.9642553408575602, "down_missed": 0 }, "capture=85,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_1156_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 85.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.7370641547126664, "down": 1.0973637883067695, "down_missed": 0 }, "capture=90,ref=92.5,p2=0,p1=0": { "run_id": "2026-10-18_2303_SIM", "simulated": true, "inputs_changed": { "capture": { "cell": "Inputs!C21", "old": 45, "new": 90.0 }, "p1": { "cell": "Inputs!C23", "old": 1, "new": 0.0 } }, "reconciliation": "PASS", "plan": 1.767214022873296, "down": 1.2122652097260926, "down_missed": 0 } }, "about": "Precompute the demo page's price setting from real model reruns.", "outputs": { "plan": "scenario.minimum_dscr_over_bond_life.a", "down": "scenario.minimum_dscr_over_bond_life.downside", "down_missed": "scenario.scheduled_debt_service_not_paid_when_due_eur.downside" } }