{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Implementation","On-going","Applications","Benefits","Comparison","Summary"," Cost-Benefit $21.4 M (IRP)","Cost-Benefit $21.4 M (2%)","Cost-Benefit $26.7 M (IRP)","Cost-Benefit $26.7 M (2%)","Cost-Benefit $32.1 M (IRP)","Cost-Benefit $32.1 M (2%)","10 Year 18.9 Mill","10 Year 24.1 Mill","10 Year"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":17,"comments":9,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Implementation","index":0,"n_rows":89,"n_cols":16,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
["Staffing for EIM Implementation Phase (18 months)","Updated per conversation with Brian Holmes 8-4-17"]
["Functional Role","Department","FTE","Duration (months)","Time (%)","Man Months Total","Man Years Total",null,"Capital (%)","O&M (%)",null,"Avista OH @ 75%",null,null,"Capital  "," O&M "]
["Project Management"]
["Overall Program Manager","Consultant",1,18,1,{"$f":"PRODUCT(C4:E4)","v":18},{"$f":"(F4/12)","v":1.5},null,0.75,0.25,null,{"$f":"275*40*48*1.5","v":792000},null,null,{"$f":"I4*L4","v":594000},{"$f":"J4*L4","v":198000}]
["Project Manager ","Consultant",1,18,0.8,14.4,{"$f":"(F5/12)","v":1.2},null,0.75,0.25,null,{"$f":"200*40*48*1.2","v":460800},null,null,345600,115200]
["Testing and Training Lead","Consultant",1,12,1,{"$f":"PRODUCT(C6:E6)","v":12},{"$f":"(F6/12)","v":1},null,0.75,0.25,null,{"$f":"175*40*48","v":336000},null,null,252000,84000]
["Power Supply Lead","Power Supply",1,18,1,18,1.5,null,0.5,0.5,null,{"$f":"150000*1.5*1.65","v":371250},null,null,185625,185625]
["System Ops Lead (SCADA)","Sys Ops",1,18,1,18,1.5,null,0.75,0.25,null,{"$f":"130000*1.5*1.65","v":321750},null,null,241312.5,80437.5]
["Enterprise Technology (ET) Lead","ET",1,18,1,18,1.5,null,0.75,0.25,null,{"$f":"125000*1.5*1.65","v":309375},null,null,232031.25,77343.75]
["Director support (contract negotiation, guidance, outreach)","PS, Sys Ops, ET",3,18,0.1,{"$f":"PRODUCT(C10:E10)","v":5.4},{"$f":"(F10/12)","v":0.45},null,0.25,0.75,null,{"$f":"150000","v":150000},null,null,37500,112500]
[null,"Avista Total",{"$f":"SUM(C7,C8,C9,C10)","v":6},null,null,{"$f":"SUM(F7,F8,F9,F10)","v":59.4},{"$f":"SUM(G7,G8,G9,G10)","v":4.95},null," "," ",null,{"$f":"SUM(L4:L10)","v":2741175},null,null,{"$f":"SUM(O4:O10)","v":1888068.75},{"$f":"SUM(P4:P10)","v":853106.25}]
[null,"Consultant Total",{"$f":"SUM(C4,C5,C6)","v":3},null,null,{"$f":"SUM(F4,F5,F6)","v":44.4},{"$f":"SUM(G4,G5)","v":2.7}]
["Power Supply"]
["Market Analyst - Integration/business process ","Power Supply",1,18,1,{"$f":"PRODUCT(C14:E14)","v":18},{"$f":"(F14/12)","v":1.5},null,0.25,0.75," ",{"$f":"130000*1.5*1.65","v":321750},null,null,{"$f":"I14*L14","v":80437.5},{"$f":"J14*L14","v":241312.5}]
["Market Analyst - Integration/displays/testing (New)","Power Supply",1,12,1,{"$f":"PRODUCT(C15:E15)","v":12},{"$f":"(F15/12)","v":1},null,0.75,0.25,null,{"$f":"120000*1.65","v":198000},null,null,{"$f":"I15*L15","v":148500},{"$f":"J15*L15","v":49500}]
["Market Analyst - Base schedule, hydro bidding","Power Supply",1,12,0.5,{"$f":"PRODUCT(C16:E16)","v":6},{"$f":"(F16/12)","v":0.5},null,0.25,0.75,null,{"$f":"125000*0.5*1.65","v":103125},null,null,{"$f":"I16*L16","v":25781.25},{"$f":"J16*L16","v":77343.75}]
["Real-time scheduler - training/testing","Power Supply",10,12,0.15,{"$f":"PRODUCT(C17:E17)","v":18},1.5,null,0.75,0.25,null,{"$f":"125000*1.65*1.5","v":309375},null,null,{"$f":"I17*L17","v":232031.25},{"$f":"J17*L17","v":77343.75}]
[null,"Avista Total",{"$f":"SUM(C14,C15,C16,C17)","v":13},null,null,{"$f":"SUM(F14,F15,F16, F17)","v":54},{"$f":"SUM(G14,G15,G16, G17)","v":4.5},null," "," ",null,{"$f":"SUM(L14:L17)","v":932250},null,null,{"$f":"SUM(O14:O17)","v":486750},{"$f":"SUM(P14:P17)","v":445500}]
[]
["Generation Controls, Metering, Data",null,null,null,null,null,null,null,null,null,null,null,"w/o Meter"]
["Metering Engineer - design","Engineering",1,12,1,{"$f":"PRODUCT(C21:E21)","v":12},{"$f":"(F21/12)","v":1},null,1,0,null,{"$f":"100000*1.65","v":165000},0]
["Controls Engineer - AGC design","GPSS (Generation)",1,18,1,{"$f":"PRODUCT(C22:E22)","v":18},1.5,null,1,0,null,{"$f":"120000*1.5*1.65","v":297000},{"$f":"120000*0.5*1.65","v":99000},null,{"$f":"I22*M22","v":99000},{"$f":"J22*M22","v":0}]
["Metering and Controls Techs","GPSS (Generation)",2,18,1,{"$f":"PRODUCT(C23:E23)","v":36},3,null,1,0,null,{"$f":"104000*2*3*1.65","v":1029600},{"$f":"104000*0.75*1.65","v":128700},null,128700,0]
["Comm Engineer - Plant telemety","ET",1,18,1,{"$f":"PRODUCT(C24:E24)","v":18},1.5,null,1,0,null,{"$f":"90000*1.5*1.65","v":222750},{"$f":"90000*0.5*1.65","v":74250},null,74250,0]
["Comm Tech","ET",2,12,0.75,18,1.5,null,1,0,null,{"$f":"104000*1.5*1.65","v":257400},{"$f":"104000*0.5*1.65","v":85800},null,85800,0]
["Metering and Controls Engineering Support","Contractor",1,12,1,{"$f":"PRODUCT(C26:E26)","v":12},1,null,1,0,null,{"$f":"175*40*48","v":336000},{"$f":"175*40*48*0.25","v":84000},null,84000,0]
["Resource Data - Plant managers, operators, engineers","GPSS (Generation)",10,12,0.1,12,1,null,0,1,null,{"$f":"150000","v":150000},{"$f":"150000","v":150000},null,0,150000]
[null,"Avista Total",{"$f":"SUM(C21,C22,C23,C24,C25)","v":7},null,null,{"$f":"SUM(F21,F22,F23,F24,F25,F27)","v":114},{"$f":"SUM(G21,G22,G23,G24,G25)","v":8.5},null," "," ",null,{"$f":"SUM(L21:L27)","v":2457750},{"$f":"SUM(M21:M27)","v":621750},null,{"$f":"SUM(O22:O27)","v":471750},{"$f":"SUM(P24:P27)","v":150000}]
[null,"Consultant Total",{"$f":"C26","v":1},null,null,{"$f":"F26","v":12},0.5]
["System Ops"]
["SCADA Engineer - SCADA, AGC, Metering, Displays","Sys Ops",1,18,1,{"$f":"PRODUCT(C31:E31)","v":18},{"$f":"(F31/12)","v":1.5},null,1,0,null,{"$f":"95000*1.5*1.65","v":235125},null,null,{"$f":"I31*L31","v":235125},{"$f":"J31*L31","v":0}]
["SCADA Engineer - SCADA, AGC, Metering, Displays (New)","Sys Ops",1,12,1,{"$f":"PRODUCT(C32:E32)","v":12},{"$f":"(F32/12)","v":1},null,1,0,null,{"$f":"115000*1.65","v":189750},null,null,{"$f":"I32*L32","v":189750},{"$f":"J32*L32","v":0}]
["Ops Engineer - network model ","Sys Ops",1,18,1,{"$f":"PRODUCT(C33:E33)","v":18},1.5,null,0,1,null,{"$f":"115000*1.5*1.65","v":284625},null,null,0,284625]
["Ops Engineer - outage, integration support (New)","Sys Ops",1,12,1,12,1,null,0.75,0.25,null,{"$f":"115000*1.65","v":189750},null,null,142312.5,47437.5]
["System Operator - market testing/training","Sys Ops",10,12,0.15,{"$f":"PRODUCT(C35:E35)","v":18},1.5,null,0.75,0.25,null,{"$f":"135000*1.65*1.5","v":334125},null,null,250593.75,83531.25]
["PI Engineer - data and screen development","PI Support",1,12,0.5,6,0.5,null,1,0,null,{"$f":"130000*0.5*1.65","v":107250},null,null,107250,0]
["Integration support","Consultant",1,12,0.75,9,0.75,null,0.75,0.25,null,{"$f":"175*40*48*0.75","v":252000},null,null,189000,63000]
[null,"Avista Total",{"$f":"SUM(C31,C33,C34,C35,C36)","v":14},null,null,{"$f":"SUM(F31,F33,F34,F35,F36)","v":72},{"$f":"SUM(G31,G33,G34,G35,G36)","v":6},null," "," ",null,{"$f":"SUM(L30:L37)","v":1592625},null,null,{"$f":"SUM(O30:O37)","v":1114031.25},{"$f":"SUM(P30:P37)","v":478593.75}]
[null,"Consultant Total",{"$f":"C37","v":1},null,null,{"$f":"F37","v":9},{"$f":"G37","v":0.75},null,null," "]
["Settlements"]
["Settlement Analyst - Business process","Resource Accntg",1,18,0.75,{"$f":"PRODUCT(C41:E41)","v":13.5},{"$f":"(F41/12)","v":1.125},null,0.5,0.5,null,{"$f":"70000*1.1*1.65","v":127050},null,null,{"$f":"I41*L41","v":63525},{"$f":"J41*L41","v":63525}]
["Settlement Analyst - support, testing (New)","Resource Accntg",1,12,1,12,1,null,0.75,0.25,null,{"$f":"60000*1.65","v":99000},null,null,74250,24750]
["Data Analyst - Nucleus Team (New)","Risk",1,18,1,{"$f":"PRODUCT(C43:E43)","v":18},1.5,null,0.75,0.25,null,{"$f":"100000*1.5*1.65","v":247500},null,null,185625,61875]
["Settlement Support","Consultant",1,12,0.5,6,0.5,null,0.75,0.25,null,{"$f":"175*40*48*0.5","v":168000},null,null,126000,42000]
[null,"Avista Total",{"$f":"SUM(C41,C42,C43)","v":3},null,null,{"$f":"SUM(F41,F42,F43)","v":43.5},{"$f":"SUM(G41,G42,G43)","v":3.625},null," "," ",null,{"$f":"SUM(L41:L44)","v":641550},null,null,{"$f":"SUM(O41:O44)","v":449400},{"$f":"SUM(P41:P44)","v":192150}]
[null,"Consultant Total",{"$f":"C44","v":1},null,null,{"$f":"F44","v":6},{"$f":"G44","v":0.5}]
["Compliance"]
["Compliance - EQR, filings support  ","Compliance",1,12,0.5,{"$f":"PRODUCT(C48:E48)","v":6},{"$f":"(F48/12)","v":0.5},null,0,1,null,{"$f":"80000*0.5*1.65","v":66000},null,null,{"$f":"I48*L48","v":0},{"$f":"J48*L48","v":66000}]
["Tranmission Contracts - tariff changes, stakeholder process","Transmission ",1,18,0.75,{"$f":"PRODUCT(C49:E49)","v":13.5},{"$f":"(F49/12)","v":1.125},null,0,1,null,{"$f":"120000*1.1*1.65","v":217800},null,null,0,217800]
["Environmental - GHG reporting","Environmental",1,6,0.5,{"$f":"PRODUCT(C50:E50)","v":3},0.25,null,0,1,null,{"$f":"65000*0.3*1.65","v":32175},null,null,0,32175]
[null,"Avista Total",{"$f":"SUM(C48,C49,C50)","v":3},null,null,{"$f":"SUM(F48,F49,F50)","v":22.5},{"$f":"SUM(G48,G49,G50)","v":1.875},null," "," ",null,{"$f":"SUM(L47:L50)","v":315975},null,null,{"$f":"SUM(O47:O50)","v":0},{"$f":"SUM(P47:P50)","v":315975}]
["Contracts/Legal"]
["Contracts - CAISO","Contracts",1,12,0.5,{"$f":"PRODUCT(C53:E53)","v":6},{"$f":"(F53/12)","v":0.5},null,0.25,0.75,null,{"$f":"80000*0.5*1.65","v":66000},null,null,{"$f":"I53*L53","v":16500},{"$f":"J53*L53","v":49500}]
["Contracts - Technology","Contracts",1,12,0.5,{"$f":"PRODUCT(C54:E54)","v":6},{"$f":"(F54/12)","v":0.5},null,0.25,0.75,null,{"$f":"80000*0.5*1.65","v":66000},null,null,16500,49500]
["Legal support","Legal",1,18,0.67,12.06,1.0050000000000001,null,0.25,0.75,null,{"$f":"150000*1.65","v":247500},null,null,61875,185625]
[null,"Avista Total",{"$f":"SUM(C53,C54,C55)","v":3},null,null,{"$f":"SUM(F53,F55)","v":18.060000000000002},{"$f":"SUM(G53,G55)","v":1.5050000000000001},null," "," ",null,{"$f":"SUM(L53:L55)","v":379500},null,null,{"$f":"SUM(O53:O55)","v":94875},{"$f":"SUM(P53:P55)","v":284625}]
["Technology Support"]
["ET New App integration ","ET",2,12,0.75,{"$f":"PRODUCT(C58:E58)","v":18},{"$f":"(F58/12)","v":1.5},null,1,0,null,{"$f":"175000*1.5*1.65","v":433125},null,null,{"$f":"I58*L58","v":433125},{"$f":"J58*L58","v":0}]
["ET Nucleus ( 1 New)","ET",2,12,1,{"$f":"PRODUCT(C59:E59)","v":24},{"$f":"(F59/12)","v":2},null,0.75,0.25,null,{"$f":"175000*2*1.65","v":577500},null,null,433125,144375]
["ET Infrastructure","ET",2,12,0.75,18,1.5,null,1,0,null,{"$f":"175000*1.5*1.65","v":433125},null,null,433125,0]
["ET Tech support (PS, Sys Ops, Settlements) (1 New)","ET",1,12,1,{"$f":"PRODUCT(C61:E61)","v":12},1,null,1,0,null,{"$f":"175000*1.5*1.65","v":433125},null,null,433125,0]
["Infrastructure / Tech support ","Consultant",1,12,1,12,1,null,1,0,null,{"$f":"160*40*48","v":307200},null,null,307200,0]
[null,"Avista Total",{"$f":"SUM(C58,C59,C60,C61,)","v":7},null,null,{"$f":"SUM(F58,F59,F60,F61,)","v":72},{"$f":"SUM(G58,G59,G60,G61,)","v":6},null," "," ",null,{"$f":"SUM(L58:L62)","v":2184075},null,null,{"$f":"SUM(O58:O62)","v":2039700},{"$f":"SUM(P58:P62)","v":144375}]
[null,"Consultant Total",{"$f":"C62","v":1},null,null,{"$f":"F62","v":12},{"$f":"G62","v":1}]
["Training  "]
["Training Lead - included in PM above","Consultant"," "," "," "," "," ",null," "," "]
["Avista Employees","All departments","?"]
[]
[null," "," ",null,null," "," ",null," "," "]
[null," ",null,null,null,null,null,null,null,"Total Labor",null,{"$f":"SUM(L11,L18,L28,L38,L45,L51,L56,L63)","v":11244900},null,null," "," "]
[null,"Avista Total",{"$f":"SUM(C11,C18,C28,C38,C45,C51,C56,C63)","v":56},null,null,{"$f":"SUM(F11,F18,F28,F38,F45,F51,F56,F63)","v":455.46},{"$f":"SUM(G11,G18,G28,G38,G45,G51,G56,G63)","v":36.954999999999998},null," "," "]
[null,"Consultant Total",{"$f":"SUM(C12,C20,C29,C39,C46,C52,C57,C64,C69)","v":7},null,null,{"$f":"SUM(F12,F29,F39,F46,F64,F69)","v":83.4},{"$f":"SUM(G12,G29,G39,G46,G64,G69)","v":5.45},null,null,"Avista",null,{"$f":"SUM(L70-L74)","v":8592900},null,null," "," "]
[null,"Project Total",{"$f":"SUM(C71:C72)","v":63},null,null,{"$f":"SUM(F71:F72)","v":538.86},{"$f":"SUM(G71:G72)","v":42.405000000000001}]
[null,null,null,null,null,null,null,null,null,"Contract",null,{"$f":"SUM(L4,L5,L6,L26,L37,L44,L62)","v":2652000},null,null," "," "]
["Note: Avista labor assume 65% loader",null,null,null,null,null,null,null,null,null,null,null,null,null,"Captial","O&M"]
[]
[null,null,null,null,null,null,null,null,null,"Total Labor without metering",null,{"$f":"SUM(L11,L18,M28,L38,L45,L51,L56,L63)","v":9408900},null,null,{"$f":"SUM(O11,O18,O28,O38,O45,O51,O56,O63)","v":6544575},{"$f":"SUM(P11,P18,P28,P38,P45,P51,P56,P63)","v":2864325}]
[]
[null,null,null,null,null,null,null,null,null,"Avista",null,{"$f":"SUM(L77-L81)","v":7008900},null,null,{"$f":"SUM(O77-O81)","v":4646775},2362125]
[]
[null,null,null,null,null,null,null,null,null,"Contract",null,{"$f":"SUM(L4,L5,L6,M26,L37,L44,L62)","v":2400000},null,null,{"$f":"SUM(O4,O5,O6,O26,O37,O44,O62)","v":1897800},{"$f":"SUM(P4,P5,P6,P26,P37,P44,P62)","v":502200}]
[]
[null,null,null,null,null,null,null,null,null,"Hardware/Software",null,2875000,null,null,2875000,0]
[]
[null,null,null,null,null,null,null,null,null,"CAISO Fee",null,400000,null,null,0,400000]
[]
[null,null,null,null,null,null,null,null,null,"Total Project",null,{"$f":"SUM(L79:L85)","v":12683900},null,null,{"$f":"SUM(O79:O85)","v":9419575},{"$f":"SUM(P79:P85)","v":3264325}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87/L87","v":0.74264027625572582},{"$f":"P87/L87","v":0.25735972374427424}]

{"sheet":"On-going","index":1,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Staffing for On-Going EIM Steady State Operation - All O&M"]
["Functional Role","Department","FTE","Hire Date",null,null,"Annual"]
[]
["Power Supply Analyst - bids, outage management ","PS",1,"18 months prior to go-live",null,null,{"$f":"120000*1.75","v":210000}]
["Sys Ops - Network model and support","Sys Op",1,"18 months prior to go-live",null,null,{"$f":"115000*1.75","v":201250}]
["Sys Ops - SCADA and tech support","Sys Op","0 or 1","18 months prior to go-live",null,null,{"$f":"115000*1.75","v":201250}]
["Sys Ops - CAISO EIM desk","Sys Op",5,"9 months prior to go-live",null,null,{"$f":"135000*1.75*5*1.2","v":1417500}]
["Settlement Analyst","Res Acctng",1,"12 months prior to go-live",null,null,{"$f":"60000*1.75","v":105000}]
["Data Management - Data submittal, metering","RA or Risk",1,"18 months prior to go-live",null,null,{"$f":"100000*1.5*1.5","v":225000}]
["Compliance - EQR and GHG","Compliance","0 or 1","12 months prior to go-live",null,null,{"$f":"60000*1.75","v":105000}]
["Technical Support - Nucleus/New Apps","ET","1 or 2","18 months prior to go-live",null,null,{"$f":"125000*2*1.75","v":437500}]
[null,"Total ","10 to 13"]
[null,null,null,null,null,"Total",{"$f":"SUM(G4:G11)","v":2902500},"Labor"]
[]
[null,null,null,null,null,"CAISO",250000,"Annual Fee"]
[]
[null,null,null,null,null,"Apps/Tech",{"$f":"2875000*0.15","v":431250},"Maintenance fees "]
[]
[null,null,null,null,null,"Total",{"$f":"SUM(G13+G15+G17)","v":3583750},"All O&M"]

{"sheet":"Applications","index":2,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Technology Requirements","Status","Application",null,null,"Cost"]
["Program Management  ","Exisiting","Microsoft Project"]
["Market data Base ","Evaluate","Nucleus or RFP"]
["Bidding tool (B2B) ","New","RFP",null,null,1000000]
["     Settlement tool (shadow) (B2B)","New","RFP",null,null," "]
["     Settlement allocations - PoPUD","New","RFP",null,null," "]
["Optimization tool","Existing","ADSS"]
["System Ops Tools","Modify",null,null,null,750000]
["     Outage management ","Modify","Crow expansion (used by Sys Ops)",null,null," "]
["     SCADA mods - AGC, metering, displays","Modify","AREVA",null,null," "]
["     PI displays","Modify","PI"]
["     Real-time contingency analysis ","Evaluate","Peak RC or AREVA"]
["     Transmission scheduling","Modify","OATI"]
["     PCE modifications","Modify","PCE modifications"]
["Meter data retrieval  ","Existing","SCADA/telecomm network expansion",null,null,200000]
["Meter data submittal","Evaluate","Nucleus or RFP",null,null,300000]
["Data verification ","Evaluate","Nucleus or RFP",null,null,65000]
["CAISO dispatch and other info (XML Listener)  ","Evaluate","SCADA or RFP",null,null,210000]
["Reporting - EQR, GHG","Existing/New","RFP?",null,null,50000]
[" "," "," "]
["Hardware","New",null,null,null,300000]
[]
[null,null,null,null,"Total ",{"$f":"SUM(F2:F21)","v":2875000}]

{"sheet":"Benefits","index":3,"n_rows":46,"n_cols":18,"rows_kept":46,"cut":false,"hidden":false,"merged":[[19,0,19,2],[28,0,28,2],[38,8,38,10],[0,0,0,13],[1,2,1,4]]}
["Results from E3 Benefit Study"]
[null,null,"Data associated with Figure 1          (used for verification analysis below)",null,null,null,null,null,"Scenario","Model","Transmission (MW)","Hydro share (%)","Wind/solar share (%)","Predicted Annual EIM Benefits (million 2017$ per year)"]
["Entity Tag","Entity full name","2015 Actuals","2016 Actuals","H1 2017 Actuals","Study Min","MAX",null,1,1,300,0.13,0.05,1.54]
["CAISO","CAISO PAC",null,null,null,2.5215278203152992E-2,5.134747561369335E-2,null,2,1,300,0.13,0.26,1.63]
["Pac","CAISO PAC",null,null,null,8.7336313603576091E-2,0.17784849315637308,null,3,1,300,0.24,0.05,1.88]
["NVE","NV Energy",null,null,null,9.3970383446995737E-2,0.21656043743890674,null,4,1,300,0.24,0.26,2]
["PSE","Puget Sound Energy",null,null,null,0.60467894984198822,0.66985392647166364,null,5,1,300,0.49,0.05,2.92]
["APS","Arizona Public Service",null,null,null,0.18398451079794964,0.46463884930329652,null,6,1,300,0.49,0.26,3.1]
["PGE","Portland General Electric",null,null,null,0.12883960467021846,0.2910820698104935,null,7,1,500,0.13,0.05,1.84]
["IPC","Idaho Power Company",null,null,null,0.22336494917581906,0.2778442050723603,null,8,1,500,0.13,0.26,1.96]
["SCL","Seattle City Light ",null,null,null,0.43520416416826135,2.828827067093699,null,9,1,500,0.24,0.05,2.27]
["CAISO Actual","CAISO",5.7828386777168103E-2,0.12875900381604272,0.21803300750136934,null,null,null,10,1,500,0.24,0.26,2.41]
["Pac Actual","PAC",0.39388859793355635,0.6787474865682448,0.58013571817065401,null,null,null,11,1,500,0.49,0.05,3.51]
["NVE Actual","NV Energy",null,0.44580325373787089,0.44662906934241475,null,null,null,12,1,500,0.49,0.26,3.73]
["APS Actual","APS",null,0.81642596100341025,0.86499561386556656,null,null,null,13,0,300,0.13,0.05,4.9400000000000004]
["PSE Actual","PSE",null,0.27750370615627401,0.38282618014702008,null,null,null,14,0,300,0.13,0.26,5.17]
["CHPD","CHPD",null,null,null,0.88289481430323513,4.138569442046415,null,15,0,300,0.24,0.05,6.12]
[" ",null,null,null,null,null,null,null,16,0,300,0.24,0.26,6.4]
[null,"UPDATED",null,null,null,null,null,null,17,0,300,0.49,0.05,9.66]
["Annual Net EIM Benefits ($M)",null,null,null,null,null,null,null,18,0,300,0.49,0.26,10.11]
[null,"BA Load"," ",null,null,null,null,null,19,0,500,0.13,0.05,5.96]
["Base",5.79," ",null,null,null,null,null,20,0,500,0.13,0.26,6.22]
[null,null,null,null,null," ",null,null,21,0,500,0.24,0.05,7.39]
["Range ","3.5 - 9.17"," ",null,null,null,null,null,22,0,500,0.24,0.26,7.72]
["Low",3.5," ",null,null,null,null,null,23,0,500,0.49,0.05,11.69]
["High",9.17," ",null,null,null,null,null,24,0,500,0.49,0.26,12.22]
[]
[null,"ORIGINAL",null,null,"Original Assessment (2017)",null,null,null,null,"Balancing Area Load ($M)"]
["Annual Net EIM Benefits ($M)",null,null,null,null,null,null,null,null,"Gross","*Reduction","Net",null,null,"Verification Analysis ($/MWh benefit from Figure 1 in E3 Benefit Report)"]
[null,"BA Load"," ",null,"Base = Avg Scenarios (3,5,9,11,15,17,21,23)",null,null,null,"Base ",{"$f":"AVERAGE(N5,N7,N11,N13,N17,N19,N23,N25)","v":5.68},1.5,{"$f":"J30-K30","v":4.18},null,null,"Avista annual energy served = 12,450,000 MWh"]
["Base",4.1900000000000004," ",null,"Low = Avg Scenarios (1, 13)",null,null,null,"Low",{"$f":"AVERAGE(N3,N15)","v":3.24},0.5,{"$f":"J31-K31","v":2.74}]
[null,null,null,null,"High = Avg Scenarios (15,17,21,23)",null,null,null,"High",{"$f":"AVERAGE(N17,N19,N23,N25)","v":8.7149999999999999},2,{"$f":"J32-K32","v":6.7149999999999999},null,null,"Base","NVE 2016 actual or PSE Q3 actual results = $0.45/MWh"]
["Range ","2.74 - 6.73"," ",null,null,null,null,null,null,null,null,null,null,null,null,"Avista Base ",null,{"$f":" 12.45*0.45","v":5.6025}]
["Low",2.74," ",null,"Other Low = Scenario 11",null,null,null,"Low ",3.51,0.75,{"$f":"J34-K34","v":2.76},null,null,"Low","PSE 2016 actual or PGE &IPC Study results = $0.29/MWh"]
["High",6.73," ",null,null,null,null,null,null,null,null,null,null,null,null,"Avista Low Case",null,{"$f":"12.45*0.29","v":3.6104999999999996}]
[null,null,null,null,"*Estimated Reductions (15 minute optimization revenue without EIM, assumed perfect modeling and bidding in analysis)",null,null,null,null,null,null,null,null,null,"High","PAC 2016 actual results = $0.68/MWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avista High Case",null,{"$f":"12.45*0.68","v":8.4659999999999993}]
[]
[null,null,null,null,"Updated Assessment (2019)",null,null,null,"Balancing Area Load ($M)"]
[null,null,null,null,null,null,null,null,null,"Gross","*Reduction","Net"]
[null,null,null,null,"Base = Avg Scenarios (6, 12, 18, 24)",null,null,null,"Base ",{"$f":"AVERAGE(N8,N14,N20,N26)","v":7.2899999999999991},1.5,{"$f":"J41-K41","v":5.7899999999999991}]
[null,null,null,null,"Low = Avg Scenarios (3,15)",null,null,null,"Low",{"$f":"AVERAGE(N5,N17)","v":4},0.5,{"$f":"J42-K42","v":3.5}]
[null,null,null,null,"High = Avg Scenarios (18, 24)",null,null,null,"High",{"$f":"AVERAGE(N20,N26)","v":11.164999999999999},2,{"$f":"J43-K43","v":9.1649999999999991}]
[]
[null,null,null,null,"Notes",null,null,null," "," "," ",null," "]
[null,null,null,null,"*Estimated Reductions (15 minute optimization revenue without EIM, assumed perfect modeling and bidding in analysis)"]

{"sheet":"Comparison","index":4,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":true,"merged":[[1,2,1,5],[1,7,1,9]]}
["EIM Cost Comparisons"]
[null,null,"Implementaton ($M)",null,null,null,null,"Ongoing Costs (Estimates)"]
["Utility Actual","Total","Labor (Consultant)","Technology","Other","Metering","Notes","FTE (New/Repurposed)","Labor","Other"]
["Pacificorp",20.100000000000001,7.6,5,1.5,7,null,"9/4/new desk",3]
["NVE",11.22,4.16,2.92,1.31,2.83," ",null,5]
["APS",21.2,null,null,null,null,"Includes EMS",null,4]
["PSE",14,null,null,null,null,null,"8/2/no desk",3.75]
["PGE",11.25,"7.65 (1.90)",2.6,1,0,null,"No desk",2.2999999999999998]
["Avista",12.78,"9.41 (2.40)",2.88,0.5,0,null,null,3.63]
[]
["Estimates"]
["Idaho",11.1]
["Powerex"]
["SMUD",6.7]
["LADWP"]
["SRP"]

{"sheet":"Summary","index":5,"n_rows":17,"n_cols":10,"rows_kept":17,"cut":false,"hidden":false,"merged":[[2,2,2,4],[3,2,3,4],[10,2,10,4],[1,2,1,4],[3,6,3,8],[10,6,10,8]]}
[]
[null,null,"10 Year NPV (2022 -2031)",null,null,null,"10 Year Breakeven Revenue Requirement (2022-2031)"]
[null,null,"Based on nominal dollars"]
[null,null,"Balancing Area Load - IRP Market Escalation",null,null,null,"Balancing Area Load - IRP Market Escalation"]
[null,"Capital & O&M Scenario","High ($9.17M)","Base ($5.79M)","Low($3.5M)",null,"Capital & O&M Scenario","2022 Revenue ($M)"]
[null,{"$f":"' Cost-Benefit $21.4 M (IRP)'!$B$2","v":21400000},{"$f":"' Cost-Benefit $21.4 M (IRP)'!C33","v":52340942.655420698},{"$f":"' Cost-Benefit $21.4 M (IRP)'!C34","v":17342767.894630492},{"$f":"' Cost-Benefit $21.4 M (IRP)'!C35","v":-6369013.2302835807},null,{"$f":"' Cost-Benefit $21.4 M (IRP)'!$B$2","v":21400000},{"$f":"' Cost-Benefit $21.4 M (IRP)'!G21/1000000","v":5.0140000000000002}," "]
[null,{"$f":"'Cost-Benefit $26.7 M (IRP)'!$B$2","v":26700000},{"$f":"'Cost-Benefit $26.7 M (IRP)'!C33","v":44297768.950018905},{"$f":"'Cost-Benefit $26.7 M (IRP)'!C34","v":9299594.1892287061},{"$f":"'Cost-Benefit $26.7 M (IRP)'!C35","v":-14412186.935685366},null,{"$f":"'Cost-Benefit $26.7 M (IRP)'!$B$2","v":26700000},{"$f":"'Cost-Benefit $26.7 M (IRP)'!G21/1000000","v":5.96}," "]
[null,{"$f":"'Cost-Benefit $32.1 M (IRP)'!$B$2","v":32100000},{"$f":"'Cost-Benefit $32.1 M (IRP)'!C34","v":3886355.8326061852},{"$f":"'Cost-Benefit $32.1 M (IRP)'!C35","v":-19623070.293314509},{"$f":"'Cost-Benefit $32.1 M (IRP)'!C36","v":-35551054.266201615},null,{"$f":"'Cost-Benefit $32.1 M (IRP)'!$B$2","v":32100000},{"$f":"'Cost-Benefit $32.1 M (IRP)'!G22/1000000","v":7.7505945013522917}," "]
[]
[]
[null,null,"Balancing Area Load - 2% Market Escalation",null,null,null,"Balancing Area Load - 2% Market Escalation"]
[null,"Capital & O&M Scenario","High ($9.17M)","Base ($5.79M)","Low($3.5M)",null,"Capital & O&M Scenario","2022 Revenue ($M)"]
[null,{"$f":"' Cost-Benefit $21.4 M (IRP)'!$B$2","v":21400000},{"$f":"'Cost-Benefit $21.4 M (2%)'!C33","v":24478619.599059056},{"$f":"'Cost-Benefit $21.4 M (2%)'!C34","v":-249691.26527505327},{"$f":"'Cost-Benefit $21.4 M (2%)'!C35","v":-17003487.679276567},null,{"$f":"' Cost-Benefit $21.4 M (IRP)'!$B$2","v":21400000},{"$f":"'Cost-Benefit $21.4 M (2%)'!G21/1000000","v":6.383}]
[null,{"$f":"'Cost-Benefit $26.7 M (IRP)'!$B$2","v":26700000},{"$f":"'Cost-Benefit $26.7 M (2%)'!C33","v":16435445.893657273},{"$f":"'Cost-Benefit $26.7 M (2%)'!C34","v":-8292864.9706768412},{"$f":"'Cost-Benefit $26.7 M (2%)'!C35","v":-25046661.384678356},null,{"$f":"'Cost-Benefit $26.7 M (IRP)'!$B$2","v":26700000},{"$f":"'Cost-Benefit $26.7 M (2%)'!G21/1000000","v":7.5880000000000001}]
[null,{"$f":"'Cost-Benefit $32.1 M (IRP)'!$B$2","v":32100000},{"$f":"'Cost-Benefit $32.1 M (2%)'!C34","v":11083092.035696363},{"$f":"'Cost-Benefit $32.1 M (2%)'!C35","v":-15079002.396270661},{"$f":"'Cost-Benefit $32.1 M (2%)'!C36","v":-32804208.38715956},null,{"$f":"'Cost-Benefit $32.1 M (IRP)'!$B$2","v":32100000},{"$f":"'Cost-Benefit $32.1 M (2%)'!G22/1000000","v":8.1749629227593044}]
[null,null,null,null,null,null,null,null,null," "]
[null,"Note: ","Analysis for $21.4M and $26.7M scenarios updated in Jan 2020, analysis for $32.1M scenario was updated in Oct 2020"]

{"sheet":" Cost-Benefit $21.4 M (IRP)","index":6,"n_rows":35,"n_cols":19,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,"EIM Net Benefit/Cost"]
[null,21400000,"(Initial capital plus integration expense)"]
[null,3500000,"(annual O&M)"]
[null,"IRP Method"]
[]
[null,"Inflation Factor",1.4999999999999999E-2,100,{"$f":"D6*1.015","v":101.49999999999999},103.02249999999998,104.56783749999997,106.13635506249996,107.72840038843745,109.344326394264,110.98449129017796,112.64925865953062,114.33899753942356,116.0540825025149,117.79489374005261,{"$f":"O6*1.015","v":119.56181714615339}]
[null,"Benefit Factor (2017 IRP Mid-C)",null,107.7822412144054,109.02905119115655,110.4386949885975,117.96905332912098,134.91549277739091,145.60841231779619,148.11197850487449,155.75187159451571,170.9720996423201,182.61569486097858,200.26342678070068,213.00454536784778,218.52895265059038]
[null,null,null,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,null,"NPV 2019$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,"Total"]
[null,"Costs",null,null,0.5,0.5]
[null,"Implementation CapEx",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E11:P11)+D11","v":14523878.883500427},0,{"$f":"$B$2*E$10*$A15","v":8025000},{"$f":"$B$2*F$10*$A15","v":8025000},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D11:Q11)","v":16050000}]
[null,"Implementation AFUDC",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E12:P12)+D12","v":1526121.116499573},0,{"$f":"SUM(D11:D12,E11)*'10 Year 18.9 Mill'!DiscRate","v":555955.95000000007},{"$f":"SUM(E11:E12,F11)*'10 Year 18.9 Mill'!DiscRate","v":1150427.4163041001},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D12:Q12)","v":1706383.3663041}]
[null,"Total Rate Base",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E13:P13)+D13","v":16050000},{"$f":"SUM(D11:D12)","v":0},8580955.9499999993,9175427.4163041003,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P11:P12)","v":0},null,null,{"$f":"SUM(D13:Q13)","v":17756383.3663041}]
[]
[0.75,"Capital Recovery Rev. Req.",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E15:P15)+D15","v":13822354.735245133},0,0,0,{"$f":"'10 Year 18.9 Mill'!$T$28","v":3545159.5285716867},{"$f":"'10 Year 18.9 Mill'!$T$29","v":3116109.5047428361},{"$f":"'10 Year 18.9 Mill'!$T$30","v":2722978.1253446839},{"$f":"'10 Year 18.9 Mill'!$T$31","v":2384483.2157217856},{"$f":"'10 Year 18.9 Mill'!$T$32","v":2089626.1809473769},{"$f":"'10 Year 18.9 Mill'!$T$33","v":1827333.8759001552},{"$f":"'10 Year 18.9 Mill'!$T$34","v":1590257.5679530301},{"$f":"'10 Year 18.9 Mill'!$T$35","v":1381006.4599501553},{"$f":"'10 Year 18.9 Mill'!$T$36","v":1201123.982788966},{"$f":"'10 Year 18.9 Mill'!$T$37","v":1042927.5406760195},null,null,{"$f":"SUM(D15:Q15)","v":20901005.982596695}]
[0.25,"Implementation O&M",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E16:P16)+D16","v":4841292.9611668093},0,{"$f":"$B$2*$A16*E$10","v":2675000},{"$f":"$B$2*$A16*F$10","v":2675000},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D16:Q16)","v":5350000}]
[null,"On-Going O&M",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E17:P17)+D17","v":23946079.043565638},0,0,0,{"$f":"$B$3*G$6/100","v":3659874.3124999986},{"$f":"$B$3*H$6/100","v":3714772.4271874987},3770494.0135953105,3827051.42379924,3884457.1951562287,3942724.0530835716,4001864.9138798243,4061892.8875880218,4122821.2809018414,4184663.6001153681,null,null,{"$f":"SUM(D17:Q17)","v":39170616.107806899}]
[null,"Cost Revenue Requirement",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E18:P18)+D18","v":42609726.739977576},{"$f":"SUM(D15:D17)","v":0},2675000,2675000,7205033.8410716858,6830881.9319303352,6493472.1389399944,6211534.6395210251,5974083.3761036061,5770057.9289837265,5592122.4818328544,5442899.3475381769,5323945.2636908069,5227591.1407913873,null,null,{"$f":"SUM(D18:Q18)","v":65421622.090403594}]
[]
[null,"Benefits"]
[null,"Break-Even",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E21:P21)+D21","v":42615655.668592572},0,0,0,5014000,{"$f":"G21*H$7/G$7","v":5734268.9603397073},{"$f":"H21*I$7/H$7","v":6188746.6141190752},6295154.8670274829,6619870.7384398803,7266771.1015273323,7761655.0120006744,8511730.776350677,9053262.3627551738,9288064.4344340339,null,null,{"$f":"SUM(D21:Q21)","v":71733524.866994023}]
[]
[null,"Balancing Area Load Case"]
[null,"High",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E24:P24)+D24","v":94950669.395398274},0,0,0,{"$f":"Benefits!$B$26*1000000*G$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":11171543.623565469},{"$f":"Benefits!$B$26*1000000*H$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":12776353.378478749},{"$f":"Benefits!$B$26*1000000*I$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":13788961.462868838},{"$f":"Benefits!$B$26*1000000*J$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":14026046.512584364},{"$f":"Benefits!$B$26*1000000*K$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":14749536.245880669},{"$f":"Benefits!$B$26*1000000*L$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":16190875.620896986},{"$f":"Benefits!$B$26*1000000*M$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":17293511.678825505},{"$f":"Benefits!$B$26*1000000*N$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":18964733.083375819},{"$f":"Benefits!$B$26*1000000*O$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":20171303.434603669},{"$f":"Benefits!$B$26*1000000*P$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":20694458.916586902},null,null,{"$f":"SUM(D24:Q24)","v":159827323.95766696}]
[null,"Base",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E25:P25)+D25","v":59952494.634608068},0,0,0,{"$f":"Benefits!$B$22*1000000*G$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":7053788.1767114569},{"$f":"Benefits!$B$22*1000000*H$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":8067075.9063677154},{"$f":"Benefits!$B$22*1000000*I$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":8706443.4972748701},{"$f":"Benefits!$B$22*1000000*J$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":8856140.6006394196},{"$f":"Benefits!$B$22*1000000*K$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":9312956.9098853953},{"$f":"Benefits!$B$22*1000000*L$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":10223028.336422415},{"$f":"Benefits!$B$22*1000000*M$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":10919240.198516866},{"$f":"Benefits!$B$22*1000000*N$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":11974460.692774916},{"$f":"Benefits!$B$22*1000000*O$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":12736297.370376799},{"$f":"Benefits!$B$22*1000000*P$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":13066621.278848218},null,null,{"$f":"SUM(D25:Q25)","v":100916052.96781807}]
[null,"Low",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E26:P26)+D26","v":36240713.509693995},0,0,0,{"$f":"Benefits!$B$25*1000000*G$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":4263947.9479257511},{"$f":"Benefits!$B$25*1000000*H$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":4876470.7551445607},{"$f":"Benefits!$B$25*1000000*I$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":5262962.3904079525},{"$f":"Benefits!$B$25*1000000*J$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":5353452.8673986122},{"$f":"Benefits!$B$25*1000000*K$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":5629593.9869773546},{"$f":"Benefits!$B$25*1000000*L$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":6179723.5194263291},{"$f":"Benefits!$B$25*1000000*M$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":6600576.9766509561},{"$f":"Benefits!$B$25*1000000*N$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":7238447.7417464955},{"$f":"Benefits!$B$25*1000000*O$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":7698970.7765662866},{"$f":"Benefits!$B$25*1000000*P$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":7898648.4414453814},null,null,{"$f":"SUM(D26:Q26)","v":61002795.403689675}]
[]
[null,"Net Benefit/Cost"]
[null,"Scenario","NPV 2017$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,"Total"]
[null,"Break-Even",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E30:P30)+D30","v":5928.9286149966547},{"$f":"D21-D$18","v":0},-2675000,-2675000,-2191033.8410716858,-1096612.9715906279,-304725.52482091915,83620.227506457828,645787.36233627424,1496713.1725436058,2169532.5301678199,3068831.4288125001,3729317.0990643669,4060473.2936426466,null,null,{"$f":"SUM(D30:Q30)","v":6311902.7765904376}]
[]
[null,"Balancing Area Load Case"]
[null,"High",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E33:P33)+D33","v":52340942.655420698},{"$f":"D24-D$18","v":0},{"$f":"E24-E$18","v":-2675000},-2675000,3966509.7824937832,5945471.4465484135,7295489.3239288433,7814511.8730633389,8775452.8697770629,10420817.691913258,11701389.196992651,13521833.735837642,14847358.170912862,15466867.775795516,null,null,{"$f":"SUM(D33:Q33)","v":94405701.867263362}]
[null,"Base",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E34:P34)+D34","v":17342767.894630492},{"$f":"D25-D$18","v":0},{"$f":"E25-E$18","v":-2675000},-2675000,-151245.66436022893,1236193.9744373802,2212971.3583348757,2644605.9611183945,3338873.5337817892,4452970.4074386889,5327117.7166840117,6531561.3452367391,7412352.1066859923,7839030.1380568305,null,null,{"$f":"SUM(D34:Q34)","v":35494430.877414472}]
[null,"Low",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E35:P35)+D35","v":-6369013.2302835807},{"$f":"D26-D$18","v":0},{"$f":"E26-E$18","v":-2675000},-2675000,-2941085.8931459347,-1954411.1767857745,-1230509.7485320419,-858081.77212241292,-344489.38912625145,409665.59044260252,1008454.4948181016,1795548.3942083186,2375025.5128754796,2671057.3006539941,null,null,{"$f":"SUM(D35:Q35)","v":-4418826.6867139181}]

{"sheet":"Cost-Benefit $21.4 M (2%)","index":7,"n_rows":35,"n_cols":19,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,"EIM Net Benefit/Cost"]
[null,21400000,"(Initial capital plus integration expense)"]
[null,3500000,"(annual O&M)"]
[null,"2% Market Method"]
[]
[null,"Inflation Factor",1.4999999999999999E-2,100,{"$f":"D6*1.015","v":101.49999999999999},103.02249999999998,104.56783749999997,106.13635506249996,107.72840038843745,109.344326394264,110.98449129017796,112.64925865953062,114.33899753942356,116.0540825025149,117.79489374005261,119.56181714615339]
[null,"Benefit Factor (2% escalation)",null,100,{"$f":"D7*1.02","v":102},104.04,106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,124.33743083946524,126.82417945625456]
[null,null,null,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,null,"NPV 2019$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,"Total"]
[null,"Costs",null,null,0.5,0.5]
[null,"Implementation CapEx",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E11:P11)+D11","v":14523878.883500427},0,{"$f":"$B$2*E$10*$A15","v":8025000},{"$f":"$B$2*F$10*$A15","v":8025000},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D11:Q11)","v":16050000}]
[null,"Implementation AFUDC",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E12:P12)+D12","v":1526121.116499573},0,{"$f":"SUM(D11:D12,E11)*'10 Year 18.9 Mill'!DiscRate","v":555955.95000000007},{"$f":"SUM(E11:E12,F11)*'10 Year 18.9 Mill'!DiscRate","v":1150427.4163041001},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D12:Q12)","v":1706383.3663041}]
[null,"Total Rate Base",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E13:P13)+D13","v":16050000},{"$f":"SUM(D11:D12)","v":0},8580955.9499999993,9175427.4163041003,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P11:P12)","v":0},null,null,{"$f":"SUM(D13:Q13)","v":17756383.3663041}]
[]
[0.75,"Capital Recovery Rev. Req.",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E15:P15)+D15","v":13822354.735245133},0,0,0,{"$f":"'10 Year 18.9 Mill'!$T$28","v":3545159.5285716867},{"$f":"'10 Year 18.9 Mill'!$T$29","v":3116109.5047428361},{"$f":"'10 Year 18.9 Mill'!$T$30","v":2722978.1253446839},{"$f":"'10 Year 18.9 Mill'!$T$31","v":2384483.2157217856},{"$f":"'10 Year 18.9 Mill'!$T$32","v":2089626.1809473769},{"$f":"'10 Year 18.9 Mill'!$T$33","v":1827333.8759001552},{"$f":"'10 Year 18.9 Mill'!$T$34","v":1590257.5679530301},{"$f":"'10 Year 18.9 Mill'!$T$35","v":1381006.4599501553},{"$f":"'10 Year 18.9 Mill'!$T$36","v":1201123.982788966},{"$f":"'10 Year 18.9 Mill'!$T$37","v":1042927.5406760195},null,null,{"$f":"SUM(D15:Q15)","v":20901005.982596695}]
[0.25,"Implementation O&M",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E16:P16)+D16","v":4841292.9611668093},0,{"$f":"$B$2*$A16*E$10","v":2675000},{"$f":"$B$2*$A16*F$10","v":2675000},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D16:Q16)","v":5350000}]
[null,"On-Going O&M",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E17:P17)+D17","v":23946079.043565638},0,0,0,{"$f":"$B$3*G$6/100","v":3659874.3124999986},{"$f":"$B$3*H$6/100","v":3714772.4271874987},3770494.0135953105,3827051.42379924,3884457.1951562287,3942724.0530835716,4001864.9138798243,4061892.8875880218,4122821.2809018414,4184663.6001153681,null,null,{"$f":"SUM(D17:Q17)","v":39170616.107806899}]
[null,"Cost Revenue Requirement",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E18:P18)+D18","v":42609726.739977576},{"$f":"SUM(D15:D17)","v":0},2675000,2675000,7205033.8410716858,6830881.9319303352,6493472.1389399944,6211534.6395210251,5974083.3761036061,5770057.9289837265,5592122.4818328544,5442899.3475381769,5323945.2636908069,5227591.1407913873,null,null,{"$f":"SUM(D18:Q18)","v":65421622.090403594}]
[]
[null,"Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D20:Q20)","v":0}]
[null,"Break-Even",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E21:P21)+D21","v":42611451.179787099},0,0,0,6383000,{"$f":"G21*H$7/G$7","v":6510660},{"$f":"H21*I$7/H$7","v":6640873.2000000011},6773690.6640000008,6909164.4772800002,7047347.7668256005,7188294.7221621126,7332060.6166053554,7478701.8289374625,7628275.8655162128,null,null,{"$f":"SUM(D21:Q21)","v":69892069.141326755}]
[]
[null,"Balancing Area Load  "]
[null,"High",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E24:P24)+D24","v":67088346.339036651},0,0,0,{"$f":"Benefits!$B$26*1000000*G$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":10049526.660692582},{"$f":"Benefits!$B$26*1000000*H$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":10250517.193906436},{"$f":"Benefits!$B$26*1000000*I$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":10455527.537784563},{"$f":"Benefits!$B$26*1000000*J$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":10664638.088540256},{"$f":"Benefits!$B$26*1000000*K$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":10877930.85031106},{"$f":"Benefits!$B$26*1000000*L$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":11095489.467317281},{"$f":"Benefits!$B$26*1000000*M$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":11317399.256663626},{"$f":"Benefits!$B$26*1000000*N$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":11543747.241796901},{"$f":"Benefits!$B$26*1000000*O$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":11774622.186632838},{"$f":"Benefits!$B$26*1000000*P$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":12010114.630365495},null,null,{"$f":"SUM(D24:Q24)","v":110039513.11401103}]
[null,"Base",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E25:P25)+D25","v":42360035.474702522},0,0,0,{"$f":"Benefits!$B$22*1000000*G$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":6345339.0801973892},{"$f":"Benefits!$B$22*1000000*H$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":6472245.8618013365},{"$f":"Benefits!$B$22*1000000*I$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":6601690.7790373638},{"$f":"Benefits!$B$22*1000000*J$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":6733724.5946181109},{"$f":"Benefits!$B$22*1000000*K$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":6868399.0865104729},{"$f":"Benefits!$B$22*1000000*L$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":7005767.0682406835},{"$f":"Benefits!$B$22*1000000*M$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":7145882.4096054956},{"$f":"Benefits!$B$22*1000000*N$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":7288800.0577976061},{"$f":"Benefits!$B$22*1000000*O$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":7434576.058953559},{"$f":"Benefits!$B$22*1000000*P$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":7583267.5801326307},null,null,{"$f":"SUM(D25:Q25)","v":69479692.576894641}]
[null,"Low",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E26:P26)+D26","v":25606239.060701009},0,0,0,{"$f":"Benefits!$B$25*1000000*G$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":3835697.1987376274},{"$f":"Benefits!$B$25*1000000*H$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":3912411.1427123798},{"$f":"Benefits!$B$25*1000000*I$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":3990659.3655666281},{"$f":"Benefits!$B$25*1000000*J$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":4070472.5528779603},{"$f":"Benefits!$B$25*1000000*K$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":4151882.0039355191},{"$f":"Benefits!$B$25*1000000*L$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":4234919.64401423},{"$f":"Benefits!$B$25*1000000*M$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":4319618.0368945142},{"$f":"Benefits!$B$25*1000000*N$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":4406010.3976324052},{"$f":"Benefits!$B$25*1000000*O$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":4494130.6055850526},{"$f":"Benefits!$B$25*1000000*P$7/100*(1+'10 Year 18.9 Mill'!$T$8)","v":4584013.2176967543},null,null,{"$f":"SUM(D26:Q26)","v":41999814.165653072}]
[]
[null,"Net Benefit/Cost"]
[null,"Scenario","NPV 2017$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,"Total"]
[null,"Break-Even",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E30:P30)+D30","v":1724.4398095231495},{"$f":"D21-D$18","v":0},-2675000,-2675000,-822033.84107168578,-320221.93193033524,147401.06106000673,562156.02447897568,935081.10117639415,1277289.837841874,1596172.2403292581,1889161.2690671785,2154756.5652466556,2400684.7247248255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D31:Q31)","v":0}]
[null,"Balancing Area Load "]
[null,"High",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E33:P33)+D33","v":24478619.599059056},{"$f":"D24-D$18","v":0},{"$f":"E24-E$18","v":-2675000},-2675000,2844492.8196208961,3419635.2619761005,3962055.398844569,4453103.4490192309,4903847.4742074534,5325431.5383335548,5725276.7748307716,6100847.8942587245,6450676.9229420312,6782523.4895741073,null,null,{"$f":"SUM(D33:Q33)","v":44617891.023607433}]
[null,"Base",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E34:P34)+D34","v":-249691.26527505327},{"$f":"D25-D$18","v":0},-2675000,-2675000,-859694.76087429654,-358636.07012899872,108218.64009736944,522189.9550970858,894315.71040686686,1235709.139256957,1553759.9277726412,1845900.7102594292,2110630.7952627521,2355676.4393412434,null,null,{"$f":"SUM(D34:Q34)","v":4058070.4864910496}]
[null,"Low",{"$f":"NPV('10 Year 18.9 Mill'!DiscRate,E35:P35)+D35","v":-17003487.679276567},{"$f":"D26-D$18","v":0},-2675000,-2675000,-3369336.6423340584,-2918470.7892179554,-2502812.7733733663,-2141062.0866430649,-1822201.3721680869,-1535138.2849694965,-1272504.4449383402,-1036888.9499057718,-829814.65810575429,-643577.92309463304,null,null,{"$f":"SUM(D35:Q35)","v":-23421807.924750529}]

{"sheet":"Cost-Benefit $26.7 M (IRP)","index":8,"n_rows":35,"n_cols":19,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,"EIM Net Benefit/Cost"]
[null,26700000,"(Initial capital plus integration expense)"]
[null,4000000,"(annual O&M)"]
[null,"IRP Method"]
[]
[null,"Inflation Factor",1.4999999999999999E-2,100,{"$f":"D6*1.015","v":101.49999999999999},103.02249999999998,104.56783749999997,106.13635506249996,107.72840038843745,109.344326394264,110.98449129017796,112.64925865953062,114.33899753942356,116.0540825025149,117.79489374005261,119.56181714615339]
[null,"Benefit Factor (2017 IRP Mid-C)",null,107.7822412144054,109.02905119115655,110.4386949885975,117.96905332912098,134.91549277739091,145.60841231779619,148.11197850487449,155.75187159451571,170.9720996423201,182.61569486097858,200.26342678070068,213.00454536784778,218.52895265059038]
[null,null,null,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,null,"NPV 2019$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,"Total"]
[null,"Costs",null,null,0.5,0.5]
[null,"Implementation CapEx",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E11:P11)+D11","v":18120914.307918757},0,{"$f":"$B$2*E$10*$A15","v":10012500},{"$f":"$B$2*F$10*$A15","v":10012500},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D11:Q11)","v":20025000}]
[null,"Implementation AFUDC",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E12:P12)+D12","v":1904085.6920812433},0,{"$f":"SUM(D11:D12,E11)*'10 Year 24.1 Mill'!DiscRate","v":693645.97500000009},{"$f":"SUM(E11:E12,F11)*'10 Year 24.1 Mill'!DiscRate","v":1435346.3558560503},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D12:Q12)","v":2128992.3308560504}]
[null,"Total Rate Base",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E13:P13)+D13","v":20025000},{"$f":"SUM(D11:D12)","v":0},10706145.975,11447846.35585605,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D13:Q13)","v":22153992.330856048}]
[]
[0.75,"Capital Recovery Rev. Req.",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E15:P15)+D15","v":17245648.197712384},0,0,0,{"$f":"'10 Year 24.1 Mill'!$T$28","v":4423166.3277039276},{"$f":"'10 Year 24.1 Mill'!$T$29","v":3887856.2512445669},{"$f":"'10 Year 24.1 Mill'!$T$30","v":3397360.5582571528},{"$f":"'10 Year 24.1 Mill'!$T$31","v":2975032.7971855919},{"$f":"'10 Year 24.1 Mill'!$T$32","v":2607150.4220231283},{"$f":"'10 Year 24.1 Mill'!$T$33","v":2279897.8732025307},{"$f":"'10 Year 24.1 Mill'!$T$34","v":1984106.4048759763},{"$f":"'10 Year 24.1 Mill'!$T$35","v":1723031.4243303339},{"$f":"'10 Year 24.1 Mill'!$T$36","v":1498598.6140404392},{"$f":"'10 Year 24.1 Mill'!$T$37","v":1301222.6792546597},null,null,{"$f":"SUM(D15:Q15)","v":26077423.352118302}]
[0.25,"Implementation O&M",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E16:P16)+D16","v":6040304.7693062527},0,{"$f":"$B$2*$A16*E$10","v":3337500},{"$f":"$B$2*$A16*F$10","v":3337500},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D16:Q16)","v":6675000}]
[null,"On-Going O&M",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E17:P17)+D17","v":27366947.478360727},0,0,0,{"$f":"$B$3*G$6/100","v":4182713.4999999986},{"$f":"$B$3*H$6/100","v":4245454.2024999978},4309136.0155374976,4373773.0557705602,4439379.6516071185,4505970.3463812247,4573559.9015769418,4642163.3001005957,4711795.7496021045,4782472.685846136,null,null,{"$f":"SUM(D17:Q17)","v":44766418.408922173}]
[null,"Cost Revenue Requirement",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E18:P18)+D18","v":50652900.445379369},{"$f":"SUM(D15:D17)","v":0},3337500,3337500,8605879.8277039267,8133310.4537445642,7706496.5737946499,7348805.8529561516,7046530.0736302473,6785868.2195837554,6557666.3064529179,6365194.7244309299,6210394.3636425436,6083695.3651007954,null,null,{"$f":"SUM(D18:Q18)","v":77518841.761040479}]
[]
[null,"Benefits"]
[null,"Break-Even",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E21:P21)+D21","v":50656024.687836401},0,0,0,5960000,{"$f":"G21*H$7/G$7","v":6816163.3433635132},{"$f":"H21*I$7/H$7","v":7356388.0774131808},7482872.5583334267,7868853.1314522717,8637805.2981856596,9226059.8068456352,10117653.655175515,10761356.936980622,11040459.519191632,null,null,{"$f":"SUM(D21:Q21)","v":85267612.32694146}]
[]
[null,"Balancing Area Load"]
[null,"High",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E24:P24)+D24","v":94950669.395398274},0,0,0,{"$f":"Benefits!$B$26*1000000*G$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":11171543.623565469},{"$f":"Benefits!$B$26*1000000*H$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":12776353.378478749},{"$f":"Benefits!$B$26*1000000*I$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":13788961.462868838},{"$f":"Benefits!$B$26*1000000*J$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":14026046.512584364},{"$f":"Benefits!$B$26*1000000*K$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":14749536.245880669},{"$f":"Benefits!$B$26*1000000*L$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":16190875.620896986},{"$f":"Benefits!$B$26*1000000*M$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":17293511.678825505},{"$f":"Benefits!$B$26*1000000*N$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":18964733.083375819},{"$f":"Benefits!$B$26*1000000*O$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":20171303.434603669},{"$f":"Benefits!$B$26*1000000*P$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":20694458.916586902},null,null,{"$f":"SUM(D24:Q24)","v":159827323.95766696}]
[null,"Base",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E25:P25)+D25","v":59952494.634608068},0,0,0,{"$f":"Benefits!$B$22*1000000*G$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":7053788.1767114569},{"$f":"Benefits!$B$22*1000000*H$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":8067075.9063677154},{"$f":"Benefits!$B$22*1000000*I$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":8706443.4972748701},{"$f":"Benefits!$B$22*1000000*J$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":8856140.6006394196},{"$f":"Benefits!$B$22*1000000*K$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":9312956.9098853953},{"$f":"Benefits!$B$22*1000000*L$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":10223028.336422415},{"$f":"Benefits!$B$22*1000000*M$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":10919240.198516866},{"$f":"Benefits!$B$22*1000000*N$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":11974460.692774916},{"$f":"Benefits!$B$22*1000000*O$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":12736297.370376799},{"$f":"Benefits!$B$22*1000000*P$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":13066621.278848218},null,null,{"$f":"SUM(D25:Q25)","v":100916052.96781807}]
[null,"Low",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E26:P26)+D26","v":36240713.509693995},0,0,0,{"$f":"Benefits!$B$25*1000000*G$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":4263947.9479257511},{"$f":"Benefits!$B$25*1000000*H$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":4876470.7551445607},{"$f":"Benefits!$B$25*1000000*I$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":5262962.3904079525},{"$f":"Benefits!$B$25*1000000*J$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":5353452.8673986122},{"$f":"Benefits!$B$25*1000000*K$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":5629593.9869773546},{"$f":"Benefits!$B$25*1000000*L$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":6179723.5194263291},{"$f":"Benefits!$B$25*1000000*M$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":6600576.9766509561},{"$f":"Benefits!$B$25*1000000*N$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":7238447.7417464955},{"$f":"Benefits!$B$25*1000000*O$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":7698970.7765662866},{"$f":"Benefits!$B$25*1000000*P$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":7898648.4414453814},null,null,{"$f":"SUM(D26:Q26)","v":61002795.403689675}]
[]
[null,"Net Benefit/Cost"]
[null,"Scenario","NPV 2017$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,"Total"]
[null,"Break-Even",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E30:P30)+D30","v":3124.242457039903},{"$f":"D21-D$18","v":0},{"$f":"E21-E$18","v":-3337500},-3337500,-2645879.8277039267,-1317147.110381051,-350108.49638146907,134066.70537727512,822323.05782202445,1851937.0786019042,2668393.5003927173,3752458.9307445846,4550962.5733380783,4956764.1540908366,null,null,{"$f":"SUM(D30:Q30)","v":7748770.565900973}]
[]
[null,"Balancing Area Load"]
[null,"High",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E33:P33)+D33","v":44297768.950018905},{"$f":"D24-D$18","v":0},{"$f":"E24-E$18","v":-3337500},-3337500,2565663.7958615422,4643042.9247341845,6082464.8890741877,6677240.6596282125,7703006.1722504217,9405007.4013132304,10735845.372372586,12599538.358944889,13960909.070961125,14610763.551486107,null,null,{"$f":"SUM(D33:Q33)","v":82308482.196626484}]
[null,"Base",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E34:P34)+D34","v":9299594.1892287061},{"$f":"D25-D$18","v":0},-3337500,-3337500,-1552091.6509924699,-66234.547376848757,999946.92348022014,1507334.747683268,2266426.8362551481,3437160.1168386601,4361573.8920639483,5609265.9683439862,6525903.0067342557,6982925.9137474224,null,null,{"$f":"SUM(D34:Q34)","v":23397211.206777591}]
[null,"Low",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E35:P35)+D35","v":-14412186.935685366},{"$f":"D26-D$18","v":0},-3337500,-3337500,-4341931.8797781756,-3256839.6986000035,-2443534.1833866974,-1995352.9855575394,-1416936.0866528926,-606144.7001574263,42910.67019803822,873253.01731556561,1488576.412923743,1814953.076344586,null,null,{"$f":"SUM(D35:Q35)","v":-16516046.357350804}]

{"sheet":"Cost-Benefit $26.7 M (2%)","index":9,"n_rows":35,"n_cols":19,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,"EIM Net Benefit/Cost"]
[null,26700000,"(Initial capital plus integration expense)"]
[null,4000000,"(annual O&M)"]
[null,"2% Market Method"]
[]
[null,"Inflation Factor",1.4999999999999999E-2,100,{"$f":"D6*1.015","v":101.49999999999999},103.02249999999998,104.56783749999997,106.13635506249996,107.72840038843745,109.344326394264,110.98449129017796,112.64925865953062,114.33899753942356,116.0540825025149,117.79489374005261,119.56181714615339]
[null,"Benefit Factor (2% escalation)",null,100,{"$f":"D7*1.02","v":102},104.04,106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,124.33743083946524,126.82417945625456]
[null,null,null,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,null,"NPV 2019$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,"Total"]
[null,"Costs",null,null,0.5,0.5]
[null,"Implementation CapEx",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E11:P11)+D11","v":18120914.307918757},0,{"$f":"$B$2*E$10*$A15","v":10012500},{"$f":"$B$2*F$10*$A15","v":10012500},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D11:Q11)","v":20025000}]
[null,"Implementation AFUDC",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E12:P12)+D12","v":1904085.6920812433},0,{"$f":"SUM(D11:D12,E11)*'10 Year 24.1 Mill'!DiscRate","v":693645.97500000009},{"$f":"SUM(E11:E12,F11)*'10 Year 24.1 Mill'!DiscRate","v":1435346.3558560503},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D12:Q12)","v":2128992.3308560504}]
[null,"Total Rate Base",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E13:P13)+D13","v":20025000},{"$f":"SUM(D11:D12)","v":0},10706145.975,11447846.35585605,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D13:Q13)","v":22153992.330856048}]
[]
[0.75,"Capital Recovery Rev. Req.",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E15:P15)+D15","v":17245648.197712384},0,0,0,{"$f":"'10 Year 24.1 Mill'!$T$28","v":4423166.3277039276},{"$f":"'10 Year 24.1 Mill'!$T$29","v":3887856.2512445669},{"$f":"'10 Year 24.1 Mill'!$T$30","v":3397360.5582571528},{"$f":"'10 Year 24.1 Mill'!$T$31","v":2975032.7971855919},{"$f":"'10 Year 24.1 Mill'!$T$32","v":2607150.4220231283},{"$f":"'10 Year 24.1 Mill'!$T$33","v":2279897.8732025307},{"$f":"'10 Year 24.1 Mill'!$T$34","v":1984106.4048759763},{"$f":"'10 Year 24.1 Mill'!$T$35","v":1723031.4243303339},{"$f":"'10 Year 24.1 Mill'!$T$36","v":1498598.6140404392},{"$f":"'10 Year 24.1 Mill'!$T$37","v":1301222.6792546597},null,null,{"$f":"SUM(D15:Q15)","v":26077423.352118302}]
[0.25,"Implementation O&M",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E16:P16)+D16","v":6040304.7693062527},0,{"$f":"$B$2*$A16*E$10","v":3337500},{"$f":"$B$2*$A16*F$10","v":3337500},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D16:Q16)","v":6675000}]
[null,"On-Going O&M",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E17:P17)+D17","v":27366947.478360727},0,0,0,{"$f":"$B$3*G$6/100","v":4182713.4999999986},{"$f":"$B$3*H$6/100","v":4245454.2024999978},4309136.0155374976,4373773.0557705602,4439379.6516071185,4505970.3463812247,4573559.9015769418,4642163.3001005957,4711795.7496021045,4782472.685846136,null,null,{"$f":"SUM(D17:Q17)","v":44766418.408922173}]
[null,"Cost Revenue Requirement",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E18:P18)+D18","v":50652900.445379369},{"$f":"SUM(D15:D17)","v":0},3337500,3337500,8605879.8277039267,8133310.4537445642,7706496.5737946499,7348805.8529561516,7046530.0736302473,6785868.2195837554,6557666.3064529179,6365194.7244309299,6210394.3636425436,6083695.3651007954,null,null,{"$f":"SUM(D18:Q18)","v":77518841.761040479}]
[]
[null,"Benefits"]
[null,"Break-Even",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E21:P21)+D21","v":50655756.15732798},0,0,0,7588000,{"$f":"G21*H$7/G$7","v":7739760},{"$f":"H21*I$7/H$7","v":7894555.2000000011},8052446.3040000005,8213495.2300800001,8377765.1346816001,8545320.4373752326,8716226.846122738,8890551.3830451928,9068362.4107060973,null,null,{"$f":"SUM(D21:Q21)","v":83086482.946010873}]
[]
[null,"Balancing Area Load "]
[null,"High",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E24:P24)+D24","v":67088346.339036651},0,0,0,{"$f":"Benefits!$B$26*1000000*G$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":10049526.660692582},{"$f":"Benefits!$B$26*1000000*H$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":10250517.193906436},{"$f":"Benefits!$B$26*1000000*I$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":10455527.537784563},{"$f":"Benefits!$B$26*1000000*J$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":10664638.088540256},{"$f":"Benefits!$B$26*1000000*K$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":10877930.85031106},{"$f":"Benefits!$B$26*1000000*L$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":11095489.467317281},{"$f":"Benefits!$B$26*1000000*M$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":11317399.256663626},{"$f":"Benefits!$B$26*1000000*N$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":11543747.241796901},{"$f":"Benefits!$B$26*1000000*O$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":11774622.186632838},{"$f":"Benefits!$B$26*1000000*P$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":12010114.630365495},null,null,{"$f":"SUM(D24:Q24)","v":110039513.11401103}]
[null,"Base",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E25:P25)+D25","v":42360035.474702522},0,0,0,{"$f":"Benefits!$B$22*1000000*G$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":6345339.0801973892},{"$f":"Benefits!$B$22*1000000*H$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":6472245.8618013365},{"$f":"Benefits!$B$22*1000000*I$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":6601690.7790373638},{"$f":"Benefits!$B$22*1000000*J$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":6733724.5946181109},{"$f":"Benefits!$B$22*1000000*K$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":6868399.0865104729},{"$f":"Benefits!$B$22*1000000*L$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":7005767.0682406835},{"$f":"Benefits!$B$22*1000000*M$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":7145882.4096054956},{"$f":"Benefits!$B$22*1000000*N$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":7288800.0577976061},{"$f":"Benefits!$B$22*1000000*O$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":7434576.058953559},{"$f":"Benefits!$B$22*1000000*P$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":7583267.5801326307},null,null,{"$f":"SUM(D25:Q25)","v":69479692.576894641}]
[null,"Low",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E26:P26)+D26","v":25606239.060701009},0,0,0,{"$f":"Benefits!$B$25*1000000*G$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":3835697.1987376274},{"$f":"Benefits!$B$25*1000000*H$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":3912411.1427123798},{"$f":"Benefits!$B$25*1000000*I$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":3990659.3655666281},{"$f":"Benefits!$B$25*1000000*J$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":4070472.5528779603},{"$f":"Benefits!$B$25*1000000*K$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":4151882.0039355191},{"$f":"Benefits!$B$25*1000000*L$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":4234919.64401423},{"$f":"Benefits!$B$25*1000000*M$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":4319618.0368945142},{"$f":"Benefits!$B$25*1000000*N$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":4406010.3976324052},{"$f":"Benefits!$B$25*1000000*O$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":4494130.6055850526},{"$f":"Benefits!$B$25*1000000*P$7/100*(1+'10 Year 24.1 Mill'!$T$8)","v":4584013.2176967543},null,null,{"$f":"SUM(D26:Q26)","v":41999814.165653072}]
[]
[null,"Net Benefit/Cost"]
[null,"Scenario","NPV 2017$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,"Total"]
[null,"Break-Even",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E30:P30)+D30","v":2855.711948617381},{"$f":"D21-D$18","v":0},{"$f":"E21-E$18","v":-3337500},-3337500,-1017879.8277039267,-393550.45374456421,188058.6262053512,703640.45104384888,1166965.1564497529,1591896.9150978448,1987654.1309223147,2351032.1216918081,2680157.0194026493,2984667.0456053019,null,null,{"$f":"SUM(D30:Q30)","v":5567641.1849703807}]
[]
[null,"Balancing Area Load"]
[null,"High",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E33:P33)+D33","v":16435445.893657273},{"$f":"D24-D$18","v":0},{"$f":"E24-E$18","v":-3337500},-3337500,1443646.8329886552,2117206.7401618715,2749030.9639899135,3315832.2355841044,3831400.7766808122,4309621.2477335259,4759732.9502107082,5178552.5173659716,5564227.8229902945,5926419.2652646992,null,null,{"$f":"SUM(D33:Q33)","v":32520671.352970555}]
[null,"Base",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E34:P34)+D34","v":-8292864.9706768412},{"$f":"D25-D$18","v":0},-3337500,-3337500,-2260540.7475065375,-1661064.5919432277,-1104805.7947572861,-615081.25833804067,-178130.98711977433,219898.84865692817,588216.10315257777,923605.33336667623,1224181.6953110155,1499572.2150318353,null,null,{"$f":"SUM(D34:Q34)","v":-8039149.1841458296}]
[null,"Low",{"$f":"NPV('10 Year 24.1 Mill'!DiscRate,E35:P35)+D35","v":-25046661.384678356},{"$f":"D26-D$18","v":0},-3337500,-3337500,-4770182.6289662998,-4220899.3110321844,-3715837.2082280219,-3278333.3000781913,-2894648.0696947281,-2550948.5755695254,-2238048.2695584036,-1959184.3267985247,-1716263.7580574909,-1499682.1474040411,null,null,{"$f":"SUM(D35:Q35)","v":-35519027.595387414}]

{"sheet":"Cost-Benefit $32.1 M (IRP)","index":10,"n_rows":61,"n_cols":19,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,"EIM Net Benefit/Cost"]
[null,32100000,"(Initial capital plus integration expense)"]
[null,3900000,"(annual O&M)"]
[null,"IRP Method"]
[]
[null,"Mid-C Prices ($/MWh- Actuals/2020 IRP)",null,35.603614432485301,22,20.388762627442677,18.366581657330197,18.209461458007492,19.374093881130218,20.568830216169356,22.92390732987722,23.087190844694771,25.326194676240288,26.454609190940857,28.194177059173583,31.072887145519257,32.47344101524353]
[null,"Inflation Factor",1.4999999999999999E-2,null,100,{"$f":"E7*1.015","v":101.49999999999999},103.02249999999998,104.56783749999997,106.13635506249996,107.72840038843745,109.344326394264,110.98449129017796,112.64925865953062,114.33899753942356,116.0540825025149,117.79489374005261,119.56181714615339]
[null,"Benefit Factor Escalator",null,100,{"$f":"E6/D6*100","v":61.791479181750866},{"$f":"F6/E6*100","v":92.676193761103079},90.081884776123275,99.14453216034353,106.3957543489601,106.16666948332885,111.44973772916127,100.71228483202223,109.69803492597723,104.45552333907939,106.57567025722091,110.2103000924761,104.50731811036825]
[null,null,null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,"NPV 2019$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,"Total"]
[null,"Costs"]
[null,"Implementation CapEx",{"$f":"NPV('[1]10 Year'!DiscRate,E12:Q12)+D12","v":23983012.538546517},1500000,9860000,10945571,4386393,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D12:Q12)","v":26691964}]
[null,"Implementation AFUDC",{"$f":"NPV('[1]10 Year'!DiscRate,E13:Q13)+D13","v":2995842.1488123741},{"$f":"SUM(D12)*'[1]10 Year'!DiscRate","v":99802.5},{"$f":"SUM(D12:D13,E12)*'[1]10 Year'!DiscRate","v":762477.95933749992},{"$f":"SUM(E12:E13,F12)*'[1]10 Year'!DiscRate","v":1435030.1375095204},{"$f":"SUM(F12:F13,G12)*'[1]10 Year'!DiscRate","v":1115591.9549391959},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:Q13)","v":3412902.551786216}]
[null,"Total Rate Base",{"$f":"NPV('[1]10 Year'!DiscRate,E14:Q14)+D14","v":26978854.687358893},{"$f":"SUM(D12:D13)","v":1599802.5},{"$f":"SUM(E12:E13)","v":10622477.959337499},{"$f":"SUM(F12:F13)","v":12380601.137509521},5501984.9549391959,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D14:Q14)","v":30104866.551786214}]
[]
[null,"Capital Recovery Rev. Req.",{"$f":"NPV('[1]10 Year'!DiscRate,E16:Q16)+D16","v":27979445.416959915},0,0,0,{"$f":"'[1]10 Year'!$S$28","v":4105399.6274580089},{"$f":"'[1]10 Year'!$S$29","v":5385869.1347669922},{"$f":"'[1]10 Year'!$S$30","v":5059457.4376039328},{"$f":"'[1]10 Year'!$S$31","v":4766446.795937907},{"$f":"'[1]10 Year'!$S$32","v":4497294.4488528417},{"$f":"'[1]10 Year'!$S$33","v":4238083.0578431757},{"$f":"'[1]10 Year'!$S$34","v":3978871.6668335092},{"$f":"'[1]10 Year'!$S$35","v":3732090.6477903933},{"$f":"'[1]10 Year'!$S$36","v":3510162.0189357754},{"$f":"'[1]10 Year'!$S$37","v":3300655.4083031071},{"$f":"'[1]10 Year'!$S$38","v":1597951.051493386},null,{"$f":"SUM(D16:Q16)","v":44172281.295819022}]
[null,"Implementation O&M",{"$f":"NPV('[1]10 Year'!DiscRate,E17:Q17)+D17","v":4897967.4073703345},1006433,1348507,2121052,925034,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D17:Q17)","v":5401026}]
[null,"On-Going O&M",{"$f":"NPV('[1]10 Year'!DiscRate,E18:Q18)+D18","v":27017721.749777418},0,0,0,{"$f":"$B$3*G$7/100-G17","v":3092843.4999999995},{"$f":"$B$3*H$7/100","v":4078145.6624999987},{"$f":"$B$3*I$7/100","v":4139317.8474374986},4201407.6151490603,4264428.7293762956,4328395.1603169404,4393321.0877216943,4459220.9040375194,4526109.2175980816,4594000.8558620522,{"$f":"$B$3*Q$7/100/2","v":2331455.4343499909},null,{"$f":"SUM(D18:Q18)","v":44408646.014349133}]
[null,"Cost Revenue Requirement",{"$f":"NPV('[1]10 Year'!DiscRate,E19:Q19)+D19","v":59895134.574107662},{"$f":"SUM(D16:D18)","v":1006433},1348507,2121052,8123277.127458008,9464014.7972669899,9198775.285041431,8967854.4110869672,8761723.1782291383,8566478.2181601152,8372192.754555203,8191311.5518279132,8036271.236533857,7894656.2641651593,3929406.4858433772,null,{"$f":"SUM(D19:Q19)","v":93981953.310168147}]
[]
[null,"Benefits"]
[null,"Break-Even",{"$f":"NPV('[1]10 Year'!DiscRate,E22:Q22)+D22","v":59895134.574107684},0,0,0,7750594.5013522916,{"$f":"G22*H$8/G$8","v":8530339.5650618151},{"$f":"H22*I$8/H$8","v":9154230.6277638227},9134520.2952778041,9589072.504061861,8665228.1197006516,9438356.98397585,8987294.2472261861,9169710.4909209684,9482431.9896506071,8991750.640101932,null,{"$f":"SUM(D22:Q22)","v":98893529.965093791}]
[]
[null,"Balancing Area Load Case"]
[null,"High",{"$f":"NPV('[1]10 Year'!DiscRate,E25:Q25)+D25","v":63781490.406713843},0,0,0,{"$f":"[1]Benefits!$B$25*1000000*G$8/100*(1+'[1]10 Year'!$T$8)","v":8530658.482626291},{"$f":"[1]Benefits!$B$25*1000000*H$8/100*(1+'[1]10 Year'!$T$8)","v":9388881.5313045662},{"$f":"[1]Benefits!$B$25*1000000*I$8/100*(1+'[1]10 Year'!$T$8)","v":10075564.544503748},{"$f":"[1]Benefits!$B$25*1000000*J$8/100*(1+'[1]10 Year'!$T$8)","v":10053870.451877963},{"$f":"[1]Benefits!$B$25*1000000*K$8/100*(1+'[1]10 Year'!$T$8)","v":10554171.384275299},{"$f":"[1]Benefits!$B$25*1000000*L$8/100*(1+'[1]10 Year'!$T$8)","v":9537346.0384643991},{"$f":"[1]Benefits!$B$25*1000000*M$8/100*(1+'[1]10 Year'!$T$8)","v":10388286.995708609},{"$f":"[1]Benefits!$B$25*1000000*N$8/100*(1+'[1]10 Year'!$T$8)","v":9891826.7356887124},{"$f":"[1]Benefits!$B$25*1000000*O$8/100*(1+'[1]10 Year'!$T$8)","v":10092602.389268862},{"$f":"[1]Benefits!$B$25*1000000*P$8/100*(1+'[1]10 Year'!$T$8)","v":10436797.961024312},{"$f":"[1]Benefits!$B$25*1000000*Q$8/100*(1+'[1]10 Year'!$T$8)/2","v":4948365.8226644844},null,{"$f":"SUM(D25:Q25)","v":103898372.33740726}]
[null,"Base",{"$f":"NPV('[1]10 Year'!DiscRate,E26:Q26)+D26","v":40272064.280793153},0,0,0,{"$f":"[1]Benefits!$B$21*1000000*G$8/100*(1+'[1]10 Year'!$T$8)","v":5386315.4432285959},{"$f":"[1]Benefits!$B$21*1000000*H$8/100*(1+'[1]10 Year'!$T$8)","v":5928203.2787626423},{"$f":"[1]Benefits!$B$21*1000000*I$8/100*(1+'[1]10 Year'!$T$8)","v":6361779.5760825193},{"$f":"[1]Benefits!$B$21*1000000*J$8/100*(1+'[1]10 Year'!$T$8)","v":6348081.7793209823},{"$f":"[1]Benefits!$B$21*1000000*K$8/100*(1+'[1]10 Year'!$T$8)","v":6663975.1706601949},{"$f":"[1]Benefits!$B$21*1000000*L$8/100*(1+'[1]10 Year'!$T$8)","v":6021944.7723782836},{"$f":"[1]Benefits!$B$21*1000000*M$8/100*(1+'[1]10 Year'!$T$8)","v":6559234.6461453494},{"$f":"[1]Benefits!$B$21*1000000*N$8/100*(1+'[1]10 Year'!$T$8)","v":6245766.2813127199},{"$f":"[1]Benefits!$B$21*1000000*O$8/100*(1+'[1]10 Year'!$T$8)","v":6372537.3864631085},{"$f":"[1]Benefits!$B$21*1000000*P$8/100*(1+'[1]10 Year'!$T$8)","v":6589864.7976369429},{"$f":"[1]Benefits!$B$21*1000000*Q$8/100*(1+'[1]10 Year'!$T$8)/2","v":3124431.6372112725},null,{"$f":"SUM(D26:Q26)","v":65602134.769202605}]
[null,"Low",{"$f":"NPV('[1]10 Year'!DiscRate,E27:Q27)+D27","v":24344080.307906047},0,0,0,{"$f":"[1]Benefits!$B$24*1000000*G$8/100*(1+'[1]10 Year'!$T$8)","v":3255976.5200863704},{"$f":"[1]Benefits!$B$24*1000000*H$8/100*(1+'[1]10 Year'!$T$8)","v":3583542.5692002154},{"$f":"[1]Benefits!$B$24*1000000*I$8/100*(1+'[1]10 Year'!$T$8)","v":3845635.3223296748},{"$f":"[1]Benefits!$B$24*1000000*J$8/100*(1+'[1]10 Year'!$T$8)","v":3837355.1343045658},{"$f":"[1]Benefits!$B$24*1000000*K$8/100*(1+'[1]10 Year'!$T$8)","v":4028309.6886546942},{"$f":"[1]Benefits!$B$24*1000000*L$8/100*(1+'[1]10 Year'!$T$8)","v":3640208.411627633},{"$f":"[1]Benefits!$B$24*1000000*M$8/100*(1+'[1]10 Year'!$T$8)","v":3964995.0365300039},{"$f":"[1]Benefits!$B$24*1000000*N$8/100*(1+'[1]10 Year'!$T$8)","v":3775506.3876674478},{"$f":"[1]Benefits!$B$24*1000000*O$8/100*(1+'[1]10 Year'!$T$8)","v":3852138.3165148324},{"$f":"[1]Benefits!$B$24*1000000*P$8/100*(1+'[1]10 Year'!$T$8)","v":3983510.672146684},{"$f":"[1]Benefits!$B$24*1000000*Q$8/100*(1+'[1]10 Year'!$T$8)/2","v":1888689.2452917881},null,{"$f":"SUM(D27:Q27)","v":39655867.304353908}]
[]
[null,"Net Benefit/Cost"]
[null,"Scenario","NPV 2019$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,"Total"]
[null,"Break-Even",{"$f":"NPV('[1]10 Year'!DiscRate,E31:Q31)+D31","v":2.5494955480098724E-8},{"$f":"D22-D$19","v":-1006433},{"$f":"E22-E$19","v":-1348507},{"$f":"F22-F$19","v":-2121052},{"$f":"G22-G$19","v":-372682.62610571645},{"$f":"H22-H$19","v":-933675.23220517486},{"$f":"I22-I$19","v":-44544.65727760829},166665.88419083692,827349.32583272271,98749.901540536433,1066164.229420647,795982.69539827295,1133439.2543871114,1587775.7254854478,5062344.1542585548,null,{"$f":"SUM(D31:Q31)","v":4911576.6549256304}]
[]
[null,"Balancing Area Load Case"]
[null,"High",{"$f":"NPV('[1]10 Year'!DiscRate,E34:Q34)+D34","v":3886355.8326061852},{"$f":"D25-D$19","v":-1006433},-1348507,-2121052,407381.35516828299,-75133.265962423757,876789.25946231745,1086016.0407909956,1792448.2060461603,970867.82030428387,2016094.241153406,1700515.1838607993,2056331.1527350051,2542141.696859153,1018959.3368211072,null,{"$f":"SUM(D34:Q34)","v":9916419.0272390861}]
[null,"Base",{"$f":"NPV('[1]10 Year'!DiscRate,E35:Q35)+D35","v":-19623070.293314509},-1006433,-1348507,-2121052,-2736961.6842294121,-3535811.5185043477,-2836995.7089589117,-2619772.6317659849,-2097748.0075689433,-2544533.4457818316,-1812958.1084098537,-1945545.2705151932,-1663733.8500707485,-1304791.4665282164,-804974.84863210469,null,{"$f":"SUM(D35:Q35)","v":-28379818.540965542}]
[null,"Low",{"$f":"NPV('[1]10 Year'!DiscRate,E36:Q36)+D36","v":-35551054.266201615},-1006433,-1348507,-2121052,-4867300.6073716376,-5880472.2280667741,-5353139.9627117561,-5130499.2767824009,-4733413.4895744435,-4926269.8065324817,-4407197.7180251991,-4415805.1641604658,-4184132.9200190245,-3911145.5920184753,-2040717.2405515891,null,{"$f":"SUM(D36:Q36)","v":-54326086.005814254}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,2019,35.603614432485301]
[null,2020,22]
[null,2021,20.388762627442677]
[null,2022,18.366581657330197]
[null,2023,18.209461458007492]
[null,2024,19.374093881130218]
[null,2025,20.568830216169356]
[null,2026,22.92390732987722]
[null,2027,23.087190844694771]
[null,2028,25.326194676240288]
[null,2029,26.454609190940857]
[null,2030,28.194177059173583]
[null,2031,31.072887145519257]

{"sheet":"Cost-Benefit $32.1 M (2%)","index":11,"n_rows":61,"n_cols":19,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,"EIM Net Benefit/Cost"]
[null,32100000,"(Initial capital plus integration expense)"]
[null,3900000,"(annual O&M)"]
[null,"IRP Method"]
[]
[null,"Mid-C Prices ($/MWh- Actuals/2020 IRP)",null,35.603614432485301,22,20.388762627442677,18.366581657330197,18.209461458007492,19.374093881130218,20.568830216169356,22.92390732987722,23.087190844694771,25.326194676240288,26.454609190940857,28.194177059173583,31.072887145519257,32.47344101524353]
[null,"Inflation Factor",1.4999999999999999E-2,null,100,{"$f":"E7*1.015","v":101.49999999999999},103.02249999999998,104.56783749999997,106.13635506249996,107.72840038843745,109.344326394264,110.98449129017796,112.64925865953062,114.33899753942356,116.0540825025149,117.79489374005261,119.56181714615339]
[null,"Benefit Factor Escalator",null,100,{"$f":"D8*1.02","v":102},{"$f":"E8*1.02","v":104.04},106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,124.33743083946524,126.82417945625456,129.36066304537965]
[null,null,null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,"NPV 2019$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,"Total"]
[null,"Costs"]
[null,"Implementation CapEx",{"$f":"NPV('[1]10 Year'!DiscRate,E12:Q12)+D12","v":23983012.538546517},1500000,9860000,10945571,4386393,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D12:Q12)","v":26691964}]
[null,"Implementation AFUDC",{"$f":"NPV('[1]10 Year'!DiscRate,E13:Q13)+D13","v":2995842.1488123741},{"$f":"SUM(D12)*'[1]10 Year'!DiscRate","v":99802.5},{"$f":"SUM(D12:D13,E12)*'[1]10 Year'!DiscRate","v":762477.95933749992},{"$f":"SUM(E12:E13,F12)*'[1]10 Year'!DiscRate","v":1435030.1375095204},{"$f":"SUM(F12:F13,G12)*'[1]10 Year'!DiscRate","v":1115591.9549391959},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:Q13)","v":3412902.551786216}]
[null,"Total Rate Base",{"$f":"NPV('[1]10 Year'!DiscRate,E14:Q14)+D14","v":26978854.687358893},{"$f":"SUM(D12:D13)","v":1599802.5},{"$f":"SUM(E12:E13)","v":10622477.959337499},{"$f":"SUM(F12:F13)","v":12380601.137509521},5501984.9549391959,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D14:Q14)","v":30104866.551786214}]
[]
[null,"Capital Recovery Rev. Req.",{"$f":"NPV('[1]10 Year'!DiscRate,E16:Q16)+D16","v":27979445.416959915},0,0,0,{"$f":"'[1]10 Year'!$S$28","v":4105399.6274580089},{"$f":"'[1]10 Year'!$S$29","v":5385869.1347669922},{"$f":"'[1]10 Year'!$S$30","v":5059457.4376039328},{"$f":"'[1]10 Year'!$S$31","v":4766446.795937907},{"$f":"'[1]10 Year'!$S$32","v":4497294.4488528417},{"$f":"'[1]10 Year'!$S$33","v":4238083.0578431757},{"$f":"'[1]10 Year'!$S$34","v":3978871.6668335092},{"$f":"'[1]10 Year'!$S$35","v":3732090.6477903933},{"$f":"'[1]10 Year'!$S$36","v":3510162.0189357754},{"$f":"'[1]10 Year'!$S$37","v":3300655.4083031071},{"$f":"'[1]10 Year'!$S$38","v":1597951.051493386},null,{"$f":"SUM(D16:Q16)","v":44172281.295819022}]
[null,"Implementation O&M",{"$f":"NPV('[1]10 Year'!DiscRate,E17:Q17)+D17","v":4897967.4073703345},1006433,1348507,2121052,925034,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D17:Q17)","v":5401026}]
[null,"On-Going O&M",{"$f":"NPV('[1]10 Year'!DiscRate,E18:Q18)+D18","v":27017721.749777418},0,0,0,{"$f":"$B$3*G$7/100-G17","v":3092843.4999999995},{"$f":"$B$3*H$7/100","v":4078145.6624999987},{"$f":"$B$3*I$7/100","v":4139317.8474374986},4201407.6151490603,4264428.7293762956,4328395.1603169404,4393321.0877216943,4459220.9040375194,4526109.2175980816,4594000.8558620522,{"$f":"$B$3*Q$7/100/2","v":2331455.4343499909},null,{"$f":"SUM(D18:Q18)","v":44408646.014349133}]
[null,"Cost Revenue Requirement",{"$f":"NPV('[1]10 Year'!DiscRate,E19:Q19)+D19","v":59895134.574107662},{"$f":"SUM(D16:D18)","v":1006433},1348507,2121052,8123277.127458008,9464014.7972669899,9198775.285041431,8967854.4110869672,8761723.1782291383,8566478.2181601152,8372192.754555203,8191311.5518279132,8036271.236533857,7894656.2641651593,3929406.4858433772,null,{"$f":"SUM(D19:Q19)","v":93981953.310168147}]
[]
[null,"Benefits"]
[null,"Break-Even",{"$f":"NPV('[1]10 Year'!DiscRate,E22:Q22)+D22","v":59895134.574107692},0,0,0,8174962.9227593038,{"$f":"G22*H$8/G$8","v":8338462.18121449},{"$f":"H22*I$8/H$8","v":8505231.4248387795},8675336.0533355549,8848842.7744022664,9025819.6298903115,9206336.0224881172,9390462.7429378815,9578271.9977966379,9769837.437752571,9965234.1865076218,null,{"$f":"SUM(D22:Q22)","v":99478797.37392354}]
[]
[null,"Balancing Area Load Case"]
[null,"High",{"$f":"NPV('[1]10 Year'!DiscRate,E25:Q25)+D25","v":70978226.609804034},0,0,0,{"$f":"[1]Benefits!$B$25*1000000*G$8/100*(1+'[1]10 Year'!$T$8)","v":10049526.660692582},{"$f":"[1]Benefits!$B$25*1000000*H$8/100*(1+'[1]10 Year'!$T$8)","v":10250517.193906436},{"$f":"[1]Benefits!$B$25*1000000*I$8/100*(1+'[1]10 Year'!$T$8)","v":10455527.537784563},{"$f":"[1]Benefits!$B$25*1000000*J$8/100*(1+'[1]10 Year'!$T$8)","v":10664638.088540256},{"$f":"[1]Benefits!$B$25*1000000*K$8/100*(1+'[1]10 Year'!$T$8)","v":10877930.85031106},{"$f":"[1]Benefits!$B$25*1000000*L$8/100*(1+'[1]10 Year'!$T$8)","v":11095489.467317281},{"$f":"[1]Benefits!$B$25*1000000*M$8/100*(1+'[1]10 Year'!$T$8)","v":11317399.256663626},{"$f":"[1]Benefits!$B$25*1000000*N$8/100*(1+'[1]10 Year'!$T$8)","v":11543747.241796901},{"$f":"[1]Benefits!$B$25*1000000*O$8/100*(1+'[1]10 Year'!$T$8)","v":11774622.186632838},{"$f":"[1]Benefits!$B$25*1000000*P$8/100*(1+'[1]10 Year'!$T$8)","v":12010114.630365495},{"$f":"[1]Benefits!$B$25*1000000*Q$8/100*(1+'[1]10 Year'!$T$8)/2","v":6125158.4614864029},null,{"$f":"SUM(D25:Q25)","v":116164671.57549743}]
[null,"Base",{"$f":"NPV('[1]10 Year'!DiscRate,E26:Q26)+D26","v":44816132.177836999},0,0,0,{"$f":"[1]Benefits!$B$21*1000000*G$8/100*(1+'[1]10 Year'!$T$8)","v":6345339.0801973892},{"$f":"[1]Benefits!$B$21*1000000*H$8/100*(1+'[1]10 Year'!$T$8)","v":6472245.8618013365},{"$f":"[1]Benefits!$B$21*1000000*I$8/100*(1+'[1]10 Year'!$T$8)","v":6601690.7790373638},{"$f":"[1]Benefits!$B$21*1000000*J$8/100*(1+'[1]10 Year'!$T$8)","v":6733724.5946181109},{"$f":"[1]Benefits!$B$21*1000000*K$8/100*(1+'[1]10 Year'!$T$8)","v":6868399.0865104729},{"$f":"[1]Benefits!$B$21*1000000*L$8/100*(1+'[1]10 Year'!$T$8)","v":7005767.0682406835},{"$f":"[1]Benefits!$B$21*1000000*M$8/100*(1+'[1]10 Year'!$T$8)","v":7145882.4096054956},{"$f":"[1]Benefits!$B$21*1000000*N$8/100*(1+'[1]10 Year'!$T$8)","v":7288800.0577976061},{"$f":"[1]Benefits!$B$21*1000000*O$8/100*(1+'[1]10 Year'!$T$8)","v":7434576.058953559},{"$f":"[1]Benefits!$B$21*1000000*P$8/100*(1+'[1]10 Year'!$T$8)","v":7583267.5801326307},{"$f":"[1]Benefits!$B$21*1000000*Q$8/100*(1+'[1]10 Year'!$T$8)/2","v":3867466.4658676423},null,{"$f":"SUM(D26:Q26)","v":73347159.04276228}]
[null,"Low",{"$f":"NPV('[1]10 Year'!DiscRate,E27:Q27)+D27","v":27090926.186948098},0,0,0,{"$f":"[1]Benefits!$B$24*1000000*G$8/100*(1+'[1]10 Year'!$T$8)","v":3835697.1987376274},{"$f":"[1]Benefits!$B$24*1000000*H$8/100*(1+'[1]10 Year'!$T$8)","v":3912411.1427123798},{"$f":"[1]Benefits!$B$24*1000000*I$8/100*(1+'[1]10 Year'!$T$8)","v":3990659.3655666281},{"$f":"[1]Benefits!$B$24*1000000*J$8/100*(1+'[1]10 Year'!$T$8)","v":4070472.5528779603},{"$f":"[1]Benefits!$B$24*1000000*K$8/100*(1+'[1]10 Year'!$T$8)","v":4151882.0039355191},{"$f":"[1]Benefits!$B$24*1000000*L$8/100*(1+'[1]10 Year'!$T$8)","v":4234919.64401423},{"$f":"[1]Benefits!$B$24*1000000*M$8/100*(1+'[1]10 Year'!$T$8)","v":4319618.0368945142},{"$f":"[1]Benefits!$B$24*1000000*N$8/100*(1+'[1]10 Year'!$T$8)","v":4406010.3976324052},{"$f":"[1]Benefits!$B$24*1000000*O$8/100*(1+'[1]10 Year'!$T$8)","v":4494130.6055850526},{"$f":"[1]Benefits!$B$24*1000000*P$8/100*(1+'[1]10 Year'!$T$8)","v":4584013.2176967543},{"$f":"[1]Benefits!$B$24*1000000*Q$8/100*(1+'[1]10 Year'!$T$8)/2","v":2337846.7410253449},null,{"$f":"SUM(D27:Q27)","v":44337660.906678416}]
[]
[null,"Net Benefit/Cost"]
[null,"Scenario","NPV 2019$",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,"Total"]
[null,"Break-Even",{"$f":"NPV('[1]10 Year'!DiscRate,E31:Q31)+D31","v":2.828892320394516E-8},{"$f":"D22-D$19","v":-1006433},{"$f":"E22-E$19","v":-1348507},{"$f":"F22-F$19","v":-2121052},{"$f":"G22-G$19","v":51685.795301295817},{"$f":"H22-H$19","v":-1125552.6160525},{"$f":"I22-I$19","v":-693543.86020265147},-292518.35775141232,87119.596173128113,459341.41173019633,834143.2679329142,1199151.1911099683,1542000.761262781,1875181.1735874116,6035827.7006642446,null,{"$f":"SUM(D31:Q31)","v":5496844.0637553763}]
[]
[null,"Balancing Area Load Case"]
[null,"High",{"$f":"NPV('[1]10 Year'!DiscRate,E34:Q34)+D34","v":11083092.035696363},{"$f":"D25-D$19","v":-1006433},-1348507,-2121052,1926249.5332345739,786502.3966394458,1256752.2527431324,1696783.6774532888,2116207.6720819212,2529011.2491571661,2945206.502108423,3352435.6899689883,3738350.9500989811,4115458.3662003353,2195751.9756430257,null,{"$f":"SUM(D34:Q34)","v":22182718.265329279}]
[null,"Base",{"$f":"NPV('[1]10 Year'!DiscRate,E35:Q35)+D35","v":-15079002.396270661},-1006433,-1348507,-2121052,-1777938.0472606188,-2991768.9354656534,-2597084.5060040671,-2234129.8164688563,-1893324.0917186653,-1560711.1499194317,-1226310.3449497074,-902511.49403030705,-601695.17758029792,-311388.68403252866,-61940.019975734875,null,{"$f":"SUM(D35:Q35)","v":-20634794.267405868}]
[null,"Low",{"$f":"NPV('[1]10 Year'!DiscRate,E36:Q36)+D36","v":-32804208.38715956},-1006433,-1348507,-2121052,-4287579.9287203811,-5551603.6545546101,-5208115.9194748029,-4897381.8582090065,-4609841.1742936186,-4331558.5741458852,-4052574.7176606888,-3785301.154195508,-3542140.6309488043,-3310643.0464684051,-1591559.7448180323,null,{"$f":"SUM(D36:Q36)","v":-49644292.403489746}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,2019,35.603614432485301]
[null,2020,22]
[null,2021,20.388762627442677]
[null,2022,18.366581657330197]
[null,2023,18.209461458007492]
[null,2024,19.374093881130218]
[null,2025,20.568830216169356]
[null,2026,22.92390732987722]
[null,2027,23.087190844694771]
[null,2028,25.326194676240288]
[null,2029,26.454609190940857]
[null,2030,28.194177059173583]
[null,2031,31.072887145519257]

{"sheet":"10 Year 18.9 Mill","index":12,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,2.6499999999999999E-2,null,null,null,null,"Debt ...........................",null,null,0.4909,5.7459999999999997E-2,{"$f":"ROUND(L1*M1,4)","v":2.8199999999999999E-2},{"$f":"N1*(1-D2)","v":2.2277999999999999E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,1.8850000000000002E-2,2.1190000000000001E-2,{"$f":"ROUND(L2*M2,4)","v":4.0000000000000002E-4},{"$f":"N2","v":4.0000000000000002E-4},null,"Uncollectables",null,null,5.2659999999999998E-3]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.9278000000000006E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.5000000000000001E-2,{"$f":"ROUND(L3*M3,4)","v":4.6600000000000003E-2},{"$f":"N3","v":4.6600000000000003E-2},null,"Commission Fees",null,null,2.09625E-3]
["Capital Class ...........................",null,null,3,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.5200000000000003E-2},{"$f":"SUM(O1:O3)","v":6.9278000000000006E-2},null,"Excise Tax",null,null,2.5021750000000002E-2]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,3.1975397999999997E-4]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":20901005.982596695},null,{"$f":"L8","v":20901005.982596695},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":3.270375398E-2}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.9278000000000006E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,0.01,null,null,null,null,"Term .............................",null,null,10,null,{"$f":"IRR($AI$28:$AI$102,0.059065190478108)","v":{"$error":"#NUM!"}},"IRR",null,"Before State Income Tax",null,null,{"$f":"T1-T8","v":0.96729624601999997}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":2965909.1303467848},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":0.96729624601999997}]
["Electric",0.35,0,0.65,{"$f":"SUM(B14:D14)","v":1},null,null,null,null,null,"Lev ROE",{"$f":"PMT(L9,L10,-L15)","v":430637.55097091652},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.20313221166419998},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":3034738.2989854156},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$f":"SUM(B14:B15)","v":0.35},{"$f":"SUM(C14:C15)","v":0},0.65,1,null,null,null,null,null,null,null,null,null,null,null,"Conversion Factor",null,null,{"$f":"T13-T14","v":0.76416403435580005},null,{"$f":"NPV(O4,$V$29:$V$103)+V28","v":0}]
["......................................................................................................................................................................................................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERM"]
[null,"  Capital Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L10","v":10},null,null,null,null,null,null,null,"pv of contribution to fixed costs",null,null,{"$f":"NPV(O4,20,AG28:AG28)","v":-3100643.9598787059}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val","ACTUAL ","LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.9278000000000006E-2},null,null,null,null,"Inter."]
[null,"Tax","Book","Base","Book","Tax","on Tax","Deferred ","Base","Book","Rate","Interest","Equity","O&M & A&G","Property","Revenue ","Income","Income","Gross Marg","Gross Marg","ROR BY ",{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt","YEAR",null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":-222623.39639256752},{"$f":"AG21/(400*1000)","v":-0.55655849098141885},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)","(u)",null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":17756383.3663041},{"$f":"SUM(C25:C104)","v":17756383.3663041},null,null,{"$f":"SUM(F25:F104)","v":17756383.3663041},{"$f":"SUM(G25:G104)","v":17756383.3663041},{"$f":"SUM(H25:H104)","v":-3.4924596548080444E-10},null,{"$f":"SUM(J25:J104)","v":17756383.3663041},null,{"$f":"SUM(L25:L104)","v":2306028.0929142488},3843380.1548570818,0,976601.08514672553,856951.79299060907,114148.86496440652,880604.64939616772,26734098.006573338,20901005.982596695,null,"Offsets",null,"NEW","CUML",12000,"COMM","COMM","TOTAL","TOTAL","REVENUE","ESTIMATED","(SHORTFALL)","(SHORTFALL)"]
["Period","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,"YR","CUST","CUST"," KWH EA","CUST","LOAD","CUST","LOAD","REQ","MARGIN","EXCESS","EXCESS",5.9065190478108043E-2,null,null,"-",null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"NPV(AI25,$AI$28:$AI$103)","v":-19735334.68054131}]
[]
[{"$f":"1+A27","v":1},{"$f":"' Cost-Benefit $21.4 M (IRP)'!S11+' Cost-Benefit $21.4 M (IRP)'!S12","v":17756383.3663041},{"$f":"B28","v":17756383.3663041},{"$f":"I27+C28","v":17756383.3663041},{"$f":"E27+J28","v":1775638.33663041},{"$f":"CA137","v":2536676.9277102035},{"$f":"CA229","v":1775638.33663041},{"$f":"(F28-G28)*$D$2","v":159818.1041267566},{"$f":"D28-J28-H28","v":15820926.925546933},{"$f":"CA323","v":1775638.33663041},{"$f":"(+I28+D28)/2","v":16788655.145925514},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":473440.07511509949},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":789066.79185849917},0,{"$f":"AN28*$D$10","v":177563.833663041},{"$f":"AL28*$T$8","v":113638.79992136871},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":24764.58666575707},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":191047.10471751119},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":3545159.5285716867},{"$f":"S28/(1+$D$3)^(A28-1)","v":3545159.5285716867},{"$f":"S28/$B$28","v":0.19965549602287019},0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":3545159.5285716867},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":-3545159.5285716867},{"$f":"AF28-AE28","v":-3545159.5285716867},{"$f":"IF(A28=1,AF28-T24,AF28)","v":-20901005.982596695},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":3474793.7496981109},null,{"$f":"C28-J27+AN27","v":17756383.3663041}]
[2,0,{"$f":"B29","v":0},{"$f":"I28+C29","v":15820926.925546933},3551276.6732608201,4348538.286407874,{"$f":"CA230","v":1775638.33663041},540308.98945326742,13504979.599463256,1775638.33663041,14662953.262505095,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":413495.28200264368},689158.80333773943,0,159807.4502967369,{"$f":"AL29*$T$8","v":106805.64287924074},21467.808398204925,165614.01546743486,3331987.33901241,{"$f":"S29/(1+$D$3)^(A29-1)","v":3116109.5047428361},{"$f":"S29/$B$28","v":0.18765011265387802},0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,3331987.33901241,0,-3331987.33901241,{"$f":"AF29-AE29","v":-3331987.33901241},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":3265852.6890997831},null,{"$f":"C29-J28+AN28","v":15980745.02967369}]
[3,0,0,13504979.599463256,5326915.0098912306,3106124.142267576,1775638.33663041,279402.0191838048,11449939.243649041,1775638.33663041,12477459.421556149,351864.35568788339,586440.59281313897,0,142051.0669304328,99796.720862337563,18077.947277058956,139462.83590888864,3113331.85611015,2722978.1253446839,0.17533592240513637,0,3,0,0,0,0,0,0,0,3113331.85611015,0,-3113331.85611015,-3113331.85611015,0,null,null,3051537.1698114015,null,14205106.69304328]
[4,0,0,11449939.243649041,7102553.3465216402,2218660.1016196972,1775638.33663041,93034.570647750297,9581266.3363708816,1775638.33663041,10515602.790009961,296539.99867828086,494233.33113046817,0,124294.6835641287,93445.20479255906,15036.239828771762,115997.49771301715,2915185.2923376365,2384483.2157217856,0.16417674884569794,0,4,0,0,0,0,0,0,0,2915185.2923376365,0,-2915185.2923376365,-2915185.2923376365,0,null,null,2857323.500222804,null,12429468.356412871]
[5,0,0,9581266.3363708816,8878191.6831520498,1584757.2154426407,1775638.33663041,-40085.035449431562,7845713.0351899033,1775638.33663041,8713489.685780393,245720.40913900707,409534.0152316785,0,106538.30019782462,87563.272228821748,12243.217721797972,94450.649620972385,2731688.2007705127,2089626.1809473769,0.15384260096312055,0,5,0,0,0,0,0,0,0,2731688.2007705127,0,-2731688.2007705127,-2731688.2007705127,0,null,null,2677468.534112968,null,10653830.019782461]
[6,0,0,7845713.0351899033,10653830.019782459,1584757.2154426407,1775638.33663041,-40085.035449431562,6110159.7340089241,1775638.33663041,6977936.3845994137,196777.80604570347,327963.01007617242,0,88781.916831520517,81876.99945926822,9553.8145070380415,73703.172405521618,2554295.0559556335,1827333.8759001552,0.14385221377923521,0,6,0,0,0,0,0,0,0,2554295.0559556335,0,-2554295.0559556335,-2554295.0559556335,0,null,null,2503596.3611192815,null,8878191.6831520516]
[7,0,0,6110159.7340089241,12429468.356412869,1584757.2154426407,1775638.33663041,-40085.035449431562,4374606.4328279449,1775638.33663041,5242383.0834184345,147835.20295239985,246392.00492066643,0,71025.533465216417,76190.726689714749,6864.4112922781796,52955.695190071303,2376901.9111407571,1590257.5679530301,0.13386182659535004,0,7,0,0,0,0,0,0,0,2376901.9111407571,0,-2376901.9111407571,-2376901.9111407571,0,null,null,2329724.1881255968,null,7102553.3465216421]
[8,0,0,4374606.4328279449,14205106.693043279,792112.26197082584,1775638.33663041,-206540.47567851268,2805508.5718760476,1775638.33663041,3590057.5023519965,101239.6215663263,168732.70261054384,0,53269.150098912323,70749.110872888617,4304.5752301353396,33207.767440479925,2207141.2644496961,1381006.4599501553,0.1243012847220983,0,8,0,0,0,0,0,0,0,2207141.2644496961,0,-2207141.2644496961,-2207141.2644496961,0,null,null,2163333.0203057202,null,5326915.0098912325]
[9,0,0,2805508.5718760476,15980745.029673688,0,1775638.33663041,-372884.05069238611,1402754.2859380236,1775638.33663041,2104131.4289070358,59336.506295178413,98894.177158630686,0,35512.766732608223,65796.644541522051,2003.7863985272934,15458.266882374628,2052640.4846392511,1201123.982788966,0.11560014459557694,0,9,0,0,0,0,0,0,0,2052640.4846392511,0,-2052640.4846392511,-2052640.4846392511,0,null,null,2011898.8352762202,null,3551276.6732608224]
[10,0,0,1402754.2859380236,17756383.3663041,0,1775638.33663041,-372884.05069238611,0,1775638.33663041,701377.14296901179,19778.835431726133,32964.725719543552,0,17756.383366304126,61088.670742887742,-167.52235516303696,-1292.3559501039865,1905767.0735856048,1042927.5406760195,0.10732856090515241,0,10,0,0,0,0,0,0,0,1905767.0735856048,0,-1905767.0735856048,-1905767.0735856048,0,null,null,1867940.6278632891,null,1775638.3366304124]
[11,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.223536779394104E-11,1.3463836540285178E-18,0,11,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[12,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.1442644283283712E-11,1.3463836540285178E-18,0,12,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[13,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.0701280942171925E-11,1.3463836540285178E-18,0,13,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[14,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.0007950170275575E-11,1.3463836540285178E-18,0,14,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[15,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,9.3595399608666554E-12,1.3463836540285178E-18,0,15,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[16,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,8.753139932614958E-12,1.3463836540285178E-18,0,16,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[17,0,0,0,17756383.3663041,0,0,0,0,0,{"$f":"(+I44+D44)/2","v":0},0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":-1.2613664148375422E-13},2.3906904319055706E-11,8.1860282663769008E-12,1.3463836540285178E-18,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[18,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,7.6556594883434429E-12,1.3463836540285178E-18,0,18,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[19,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,7.1596530447118927E-12,1.3463836540285178E-18,0,19,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[20,0,0,0,17756383.3663041,0,0,0,{"$f":"D47-J47-H47","v":0},0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,6.6957826165991386E-12,1.3463836540285178E-18,0,20,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[21,0,0,{"$f":"I47+C48","v":0},17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,6.261966127236452E-12,1.3463836540285178E-18,0,21,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[22,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,5.8562563965932642E-12,1.3463836540285178E-18,0,22,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[23,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,5.4768324014833048E-12,1.3463836540285178E-18,0,23,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[24,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,5.1219911019241997E-12,1.3463836540285178E-18,0,24,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[25,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,4.7901397970632523E-12,1.3463836540285178E-18,0,25,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[26,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,4.4797889763590501E-12,1.3463836540285178E-18,0,26,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[27,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,4.1895456339315408E-12,1.3463836540285178E-18,0,27,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[28,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,3.9181070160720987E-12,1.3463836540285178E-18,0,28,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[29,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,3.6642547738493625E-12,1.3463836540285178E-18,0,29,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[30,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,3.4268494945648957E-12,1.3463836540285178E-18,0,30,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[31,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,3.2048255875131594E-12,1.3463836540285178E-18,0,31,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[32,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.997186501090605E-12,1.3463836540285178E-18,0,32,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[33,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.8030002497859353E-12,1.3463836540285178E-18,0,33,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[34,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.621395230974485E-12,1.3463836540285178E-18,0,34,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[35,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.4515563127404523E-12,1.3463836540285178E-18,0,35,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[36,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.2927211751672179E-12,1.3463836540285178E-18,0,36,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[37,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.1441768886736825E-12,1.3463836540285178E-18,0,37,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[38,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.005256714038522E-12,1.3463836540285178E-18,0,38,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[39,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.8753371097493093E-12,1.3463836540285178E-18,0,39,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[40,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.7538349332440298E-12,1.3463836540285178E-18,0,40,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[41,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.6402048234827892E-12,1.3463836540285178E-18,0,41,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[42,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.5339367531014285E-12,1.3463836540285178E-18,0,42,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[43,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.4345537391599085E-12,1.3463836540285178E-18,0,43,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[44,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.3416097022101909E-12,1.3463836540285178E-18,0,44,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[45,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.2546874640740677E-12,1.3463836540285178E-18,0,45,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[46,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.173396875343987E-12,1.3463836540285178E-18,0,46,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[47,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.0973730642021878E-12,1.3463836540285178E-18,0,47,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[48,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.0262747986979888E-12,1.3463836540285178E-18,0,48,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[49,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,9.5978295513233123E-13,1.3463836540285178E-18,0,49,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[50,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,8.9759908567494261E-13,1.3463836540285178E-18,0,50,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[51,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,8.3944407878488347E-13,1.3463836540285178E-18,0,51,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[52,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,7.8505690642179449E-13,1.3463836540285178E-18,0,52,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[53,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,7.3419345242471497E-13,1.3463836540285178E-18,0,53,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[54,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,6.8662541679966771E-13,1.3463836540285178E-18,0,54,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[55,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,6.4213929099791429E-13,1.3463836540285178E-18,0,55,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[56,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,6.0053539958543454E-13,1.3463836540285178E-18,0,56,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[57,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,5.6162700400217222E-13,1.3463836540285178E-18,0,57,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[58,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,5.2523946438828086E-13,1.3463836540285178E-18,0,58,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[59,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,4.9120945571524043E-13,1.3463836540285178E-18,0,59,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[60,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,4.5938423470345465E-13,1.3463836540285178E-18,0,60,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[61,0,0,0,17756383.3663041,0,0,0,0,0,0,0,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":0},0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,4.2962095423589991E-13,1.3463836540285178E-18,0,61,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[62,0,0,0,17756383.3663041,0,0,0,0,0,0,0,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":0},0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,4.0178602219058084E-13,1.3463836540285178E-18,0,62,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[63,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,3.7575450181391637E-13,1.3463836540285178E-18,0,63,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[64,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,3.5140955094364279E-13,1.3463836540285178E-18,0,64,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[{"$f":"1+A91","v":65},0,0,{"$f":"I91+C92","v":0},{"$f":"E91+J92","v":17756383.3663041},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":0},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":0},0,0,0,{"$f":"AN92*$D$10","v":2.3283064365386964E-11},7.6632712710308751E-13,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-1.6350531950592991E-14},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-1.2613664148375422E-13},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":2.3906904319055706E-11},3.2864189756419083E-13,1.3463836540285178E-18,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":2.3906904319055706E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":-2.3906904319055706E-11},-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[66,0,{"$f":"B93","v":0},0,17756383.3663041,0,{"$f":"CA294","v":0},0,0,0,0,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":0},0,0,2.3283064365386964E-11,{"$f":"AL93*$T$8","v":7.6632712710308751E-13},-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":3.0734934934057456E-13},{"$f":"S93/$B$28","v":1.3463836540285178E-18},0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,{"$f":"AF93-AE93","v":-2.3906904319055706E-11},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":2.3432390286807297E-11},null,{"$f":"C93-J92+AN92","v":2.3283064365386963E-9}]
[67,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.8743633492933974E-13,1.3463836540285178E-18,0,67,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[68,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.6881347500775268E-13,1.3463836540285178E-18,0,68,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[69,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.5139718109579797E-13,1.3463836540285178E-18,0,69,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[70,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.3510928037030406E-13,1.3463836540285178E-18,0,70,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[71,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.1987666478717796E-13,1.3463836540285178E-18,0,71,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[72,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,2.0563096293683962E-13,1.3463836540285178E-18,0,72,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[73,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.9230823315998238E-13,1.3463836540285178E-18,0,73,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[74,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.798486765462138E-13,1.3463836540285178E-18,0,74,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[75,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.6819636852737434E-13,1.3463836540285178E-18,0,75,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
[76,0,0,0,17756383.3663041,0,0,0,0,0,0,0,0,0,2.3283064365386964E-11,7.6632712710308751E-13,-1.6350531950592991E-14,-1.2613664148375422E-13,2.3906904319055706E-11,1.5729900786079425E-13,1.3463836540285178E-18,0,76,0,0,0,0,0,0,0,2.3906904319055706E-11,0,-2.3906904319055706E-11,-2.3906904319055706E-11,0,null,null,2.3432390286807297E-11,null,2.3283064365386963E-9]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(a) Time Period in Years"]
["(b) Capital Additions Tax Basis"]
["(c) Capital Additions Book Basis"]
["(d) Rate Base Beginning of Period = Previous(i) + Previous(c)"]
["(e) Accumulated Depreciation = Previous(e) + (j)"]
["(f) Tax Depreciation = Modified ACRS Schedules Times The Tax Basis"]
["(g) Book Depreciation on Tax Basis = Straight Line Depreciation of Tax Basis"]
["(h) Deferred Taxes = [(f)-(g)] * Federal Income Tax Rate"]
["(i) Rate Base End of Period = (d) - (j) - (h)"]
["(j) Book Depreciation = Straight Line Per Book Life"]
["(k) Average Rate Base = [(d) + (i)] / 2"]
["(l) Interest Expense = Weighted Cost of Debt * (k)"]
["(m) Equity Return = [Weighted Cost of Preferred + Weighted Cost of Common] * (k)"]
["(n) Operating and Maintenance Expense = Previous(n) * [1 + O&M Escalation Factor]"]
["(o) Property Taxes = Property Tax Rate * (d)"]
["(p) Miscellaneous Revenue Items = Revenue Requirements * Miscellaneous Revenue Items Percentage"]
["(q) State Income Tax = [Revenue Requirement - [(g) + (l) + (m) + (n) + (o) + (p)] * State Income Tax Rate"]
["(r) Federal Income Taxes = [Revenue Requirements - [(g) + (l) + (n) + (o) + Miscellaneous Revenue Items + State Tax] * Federal Income Tax Rate"]
["(s) Total Revenue Requirements = (j) + (l) + (m) + (n) + (o) + (p) + (q) + (r)"]
["(t) Present Value Revenue Requirements = Total Revenue Requirements / [1 + Discount Factor] ^ [(a) - .5] "]
[]
["Revenue Requirements = [(j) + (l) + (m) + (n) + (o) - Federal Income Tax Rate * [(g) + (l) + (n) + (o)]] / Conversion Factor"]
[]
[]
["TAX DEPRECIATION"]
[]
["Class =>",{"$f":"$D$4","v":3}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":17756383.3663041},{"$f":"$B29","v":0},{"$f":"$B30","v":0},{"$f":"$B31","v":0},{"$f":"$B32","v":0},{"$f":"$B33","v":0},{"$f":"$B34","v":0},{"$f":"$B35","v":0},{"$f":"$B36","v":0},{"$f":"$B37","v":0},{"$f":"$B38","v":0},{"$f":"$B39","v":0},{"$f":"$B40","v":0},{"$f":"$B41","v":0},{"$f":"$B42","v":0},{"$f":"$B43","v":0},{"$f":"$B44","v":0},{"$f":"$B45","v":0},{"$f":"$B46","v":0},{"$f":"$B47","v":0},{"$f":"$B48","v":0},{"$f":"$B49","v":0},{"$f":"$B50","v":0},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C135:$BZ135)","v":17756383.3663041},null,"31.5 Year","20 Years","7 Years","5 Years"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B$132=1,CC137,IF($B$132=2,CD137,IF($B$132=3,CE137,IF($B$132=4,CF137,#VALUE!))))","v":0.14285999999999999},{"$f":"+B136+1","v":1},{"$f":"C$135*$A137","v":2536676.9277102035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C137:$BZ137)","v":2536676.9277102035},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.24490000000000001},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":4348538.286407874},{"$f":"D$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4348538.286407874,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.17493,3,3106124.142267576,{"$f":"D$135*$A138","v":0},{"$f":"E$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3106124.142267576,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.12495000000000001,4,2218660.1016196972,0,{"$f":"E$135*$A138","v":0},{"$f":"F$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2218660.1016196972,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[8.9249999999999996E-2,5,1584757.2154426407,0,0,{"$f":"F$135*$A138","v":0},{"$f":"G$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1584757.2154426407,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[8.9249999999999996E-2,6,1584757.2154426407,0,0,0,{"$f":"G$135*$A138","v":0},{"$f":"H$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1584757.2154426407,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[8.9249999999999996E-2,7,1584757.2154426407,0,0,0,0,{"$f":"H$135*$A138","v":0},{"$f":"I$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1584757.2154426407,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[4.4609999999999997E-2,8,792112.26197082584,0,0,0,0,0,{"$f":"I$135*$A138","v":0},{"$f":"J$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792112.26197082584,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,0,0,0,0,{"$f":"J$135*$A138","v":0},{"$f":"K$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,0,0,0,0,{"$f":"K$135*$A138","v":0},{"$f":"L$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,0,0,0,0,{"$f":"L$135*$A138","v":0},{"$f":"M$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,0,0,0,0,{"$f":"M$135*$A138","v":0},{"$f":"N$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"N$135*$A138","v":0},{"$f":"O$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O$135*$A138","v":0},{"$f":"P$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P$135*$A138","v":0},{"$f":"Q$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q$135*$A138","v":0},{"$f":"R$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$135*$A138","v":0},{"$f":"S$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$135*$A138","v":0},{"$f":"T$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T$135*$A138","v":0},{"$f":"U$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$135*$A138","v":0},{"$f":"V$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$135*$A138","v":0},{"$f":"W$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W$135*$A138","v":0},{"$f":"X$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X$135*$A138","v":0},{"$f":"Y$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y$135*$A138","v":0},{"$f":"Z$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$135*$A138","v":0},{"$f":"AA$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$135*$A138","v":0},{"$f":"AB$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB$135*$A138","v":0},{"$f":"AC$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$135*$A138","v":0},{"$f":"AD$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$135*$A138","v":0},{"$f":"AE$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$135*$A138","v":0},{"$f":"AF$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$135*$A138","v":0},{"$f":"AG$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$135*$A138","v":0},{"$f":"AH$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.1629999999999998E-2,0,0,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$135*$A138","v":0},{"$f":"AI$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$135*$A138","v":0},{"$f":"AJ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$135*$A138","v":0},{"$f":"AK$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$135*$A138","v":0},{"$f":"AL$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$135*$A138","v":0},{"$f":"AM$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$135*$A138","v":0},{"$f":"AN$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$135*$A138","v":0},{"$f":"AO$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$135*$A138","v":0},{"$f":"AP$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$135*$A138","v":0},{"$f":"AQ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$135*$A138","v":0},{"$f":"AR$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$135*$A138","v":0},{"$f":"AS$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$135*$A138","v":0},{"$f":"AT$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$135*$A138","v":0},{"$f":"AU$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$135*$A138","v":0},{"$f":"AV$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$135*$A138","v":0},{"$f":"AW$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$135*$A138","v":0},{"$f":"AX$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$135*$A138","v":0},{"$f":"AY$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$135*$A138","v":0},{"$f":"AZ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$135*$A138","v":0},{"$f":"BA$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$135*$A138","v":0},{"$f":"BB$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$135*$A138","v":0},{"$f":"BC$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$135*$A138","v":0},{"$f":"BD$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$135*$A138","v":0},{"$f":"BE$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$135*$A138","v":0},{"$f":"BF$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$135*$A138","v":0},{"$f":"BG$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$135*$A138","v":0},{"$f":"BH$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$135*$A138","v":0},{"$f":"BI$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$135*$A138","v":0},{"$f":"BJ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$135*$A138","v":0},{"$f":"BK$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$135*$A138","v":0},{"$f":"BL$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$135*$A138","v":0},{"$f":"BM$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$135*$A138","v":0},{"$f":"BN$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$135*$A138","v":0},{"$f":"BO$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C201:$BZ201)","v":0}]
[{"$f":"IF($B$132=1,CC202,IF($B$132=2,CD202,IF($B$132=3,CE202,IF($B$132=4,CF202,#VALUE!))))","v":0},{"$f":"+B201+1","v":66},{"$f":"C$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$135*$A138","v":0},{"$f":"BP$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$135*$A138","v":0},{"$f":"BQ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$135*$A138","v":0},{"$f":"BR$135*$A137","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$135*$A138","v":0},{"$f":"BS$135*$A137","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$135*$A138","v":0},{"$f":"BT$135*$A137","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$135*$A138","v":0},{"$f":"BU$135*$A137","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$135*$A138","v":0},{"$f":"BV$135*$A137","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$135*$A138","v":0},{"$f":"BW$135*$A137","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$135*$A138","v":0},{"$f":"BX$135*$A137","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$135*$A138","v":0},{"$f":"BY$135*$A137","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$135*$A138","v":0},{"$f":"BZ$135*$A137","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":1.0000000000000002},null,{"$f":"SUM(C$137:C$212)","v":17756383.3663041},{"$f":"SUM(D$137:D$212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,17756383.3663041]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":3}]
[null,null,{"$f":"+B225+1","v":1},{"$f":"+C225+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BO225+1","v":66},67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":17756383.3663041},{"$f":"$B29","v":0},{"$f":"$B30","v":0},{"$f":"$B31","v":0},{"$f":"$B32","v":0},{"$f":"$B33","v":0},{"$f":"$B34","v":0},{"$f":"$B35","v":0},{"$f":"$B36","v":0},{"$f":"$B37","v":0},{"$f":"$B38","v":0},{"$f":"$B39","v":0},{"$f":"$B40","v":0},{"$f":"$B41","v":0},{"$f":"$B42","v":0},{"$f":"$B43","v":0},{"$f":"$B44","v":0},{"$f":"$B45","v":0},{"$f":"$B46","v":0},{"$f":"$B47","v":0},{"$f":"$B48","v":0},{"$f":"$B49","v":0},{"$f":"$B50","v":0},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C227:$BZ227)","v":17756383.3663041}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B229=1,1/$D$9,IF($B229=$D$9+1,0,IF($B229>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B228+1","v":1},{"$f":"C$227*$A229","v":1775638.33663041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C229:$BZ229)","v":1775638.33663041}]
[{"$f":"IF($B230=1,1/$D$9,IF($B230=$D$9+1,0,IF($B230>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B229+1","v":2},{"$f":"C$227*$A230","v":1775638.33663041},{"$f":"D$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,3,1775638.33663041,{"$f":"D$227*$A230","v":0},{"$f":"E$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,4,1775638.33663041,0,{"$f":"E$227*$A230","v":0},{"$f":"F$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,5,1775638.33663041,0,0,{"$f":"F$227*$A230","v":0},{"$f":"G$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,6,1775638.33663041,0,0,0,{"$f":"G$227*$A230","v":0},{"$f":"H$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,7,1775638.33663041,0,0,0,0,{"$f":"H$227*$A230","v":0},{"$f":"I$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,8,1775638.33663041,0,0,0,0,0,{"$f":"I$227*$A230","v":0},{"$f":"J$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,9,1775638.33663041,0,0,0,0,0,0,{"$f":"J$227*$A230","v":0},{"$f":"K$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,10,1775638.33663041,0,0,0,0,0,0,0,{"$f":"K$227*$A230","v":0},{"$f":"L$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0,11,0,0,0,0,0,0,0,0,0,{"$f":"L$227*$A230","v":0},{"$f":"M$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,12,0,0,0,0,0,0,0,0,0,0,{"$f":"M$227*$A230","v":0},{"$f":"N$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"N$227*$A230","v":0},{"$f":"O$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O$227*$A230","v":0},{"$f":"P$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P$227*$A230","v":0},{"$f":"Q$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q$227*$A230","v":0},{"$f":"R$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$227*$A230","v":0},{"$f":"S$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$227*$A230","v":0},{"$f":"T$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T$227*$A230","v":0},{"$f":"U$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$227*$A230","v":0},{"$f":"V$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$227*$A230","v":0},{"$f":"W$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W$227*$A230","v":0},{"$f":"X$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X$227*$A230","v":0},{"$f":"Y$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y$227*$A230","v":0},{"$f":"Z$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$227*$A230","v":0},{"$f":"AA$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$227*$A230","v":0},{"$f":"AB$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB$227*$A230","v":0},{"$f":"AC$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$227*$A230","v":0},{"$f":"AD$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$227*$A230","v":0},{"$f":"AE$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$227*$A230","v":0},{"$f":"AF$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$227*$A230","v":0},{"$f":"AG$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$227*$A230","v":0},{"$f":"AH$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$227*$A230","v":0},{"$f":"AI$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$227*$A230","v":0},{"$f":"AJ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$227*$A230","v":0},{"$f":"AK$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$227*$A230","v":0},{"$f":"AL$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$227*$A230","v":0},{"$f":"AM$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$227*$A230","v":0},{"$f":"AN$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$227*$A230","v":0},{"$f":"AO$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$227*$A230","v":0},{"$f":"AP$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$227*$A230","v":0},{"$f":"AQ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$227*$A230","v":0},{"$f":"AR$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$227*$A230","v":0},{"$f":"AS$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$227*$A230","v":0},{"$f":"AT$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$227*$A230","v":0},{"$f":"AU$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$227*$A230","v":0},{"$f":"AV$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$227*$A230","v":0},{"$f":"AW$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$227*$A230","v":0},{"$f":"AX$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$227*$A230","v":0},{"$f":"AY$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$227*$A230","v":0},{"$f":"AZ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$227*$A230","v":0},{"$f":"BA$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$227*$A230","v":0},{"$f":"BB$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$227*$A230","v":0},{"$f":"BC$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$227*$A230","v":0},{"$f":"BD$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$227*$A230","v":0},{"$f":"BE$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$227*$A230","v":0},{"$f":"BF$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$227*$A230","v":0},{"$f":"BG$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$227*$A230","v":0},{"$f":"BH$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$227*$A230","v":0},{"$f":"BI$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$227*$A230","v":0},{"$f":"BJ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$227*$A230","v":0},{"$f":"BK$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$227*$A230","v":0},{"$f":"BL$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$227*$A230","v":0},{"$f":"BM$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$227*$A230","v":0},{"$f":"BN$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$227*$A230","v":0},{"$f":"BO$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C293:$BZ293)","v":0}]
[{"$f":"IF($B294=1,1/$D$9,IF($B294=$D$9+1,0,IF($B294>$D$9,0,1/$D$9)))","v":0},{"$f":"+B293+1","v":66},{"$f":"C$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$227*$A230","v":0},{"$f":"BP$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$227*$A230","v":0},{"$f":"BQ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$227*$A230","v":0},{"$f":"BR$227*$A229","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$227*$A230","v":0},{"$f":"BS$227*$A229","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$227*$A230","v":0},{"$f":"BT$227*$A229","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$227*$A230","v":0},{"$f":"BU$227*$A229","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$227*$A230","v":0},{"$f":"BV$227*$A229","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$227*$A230","v":0},{"$f":"BW$227*$A229","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$227*$A230","v":0},{"$f":"BX$227*$A229","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$227*$A230","v":0},{"$f":"BY$227*$A229","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$227*$A230","v":0},{"$f":"BZ$227*$A229","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A229:A304)","v":0.99999999999999989},null,{"$f":"SUM(C$229:C$304)","v":17756383.3663041},{"$f":"SUM(D$229:D$304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,17756383.3663041]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":3}]
[]
[null,null,{"$f":"+B319+1","v":1},{"$f":"+C319+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BO319+1","v":66},67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":17756383.3663041},{"$f":"$B29","v":0},{"$f":"$B30","v":0},{"$f":"$B31","v":0},{"$f":"$B32","v":0},{"$f":"$B33","v":0},{"$f":"$B34","v":0},{"$f":"$B35","v":0},{"$f":"$B36","v":0},{"$f":"$B37","v":0},{"$f":"$B38","v":0},{"$f":"$B39","v":0},{"$f":"$B40","v":0},{"$f":"$B41","v":0},{"$f":"$B42","v":0},{"$f":"$B43","v":0},{"$f":"$B44","v":0},{"$f":"$B45","v":0},{"$f":"$B46","v":0},{"$f":"$B47","v":0},{"$f":"$B48","v":0},{"$f":"$B49","v":0},{"$f":"$B50","v":0},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C321:$BZ321)","v":17756383.3663041}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B323=1,1/$D$9,IF($B323=$D$9+1,0,IF($B323>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B322+1","v":1},{"$f":"C$321*$A323","v":1775638.33663041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C323:$BZ323)","v":1775638.33663041}]
[{"$f":"IF($B324=1,1/$D$9,IF($B324=$D$9+1,0,IF($B324>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B323+1","v":2},{"$f":"C$321*$A324","v":1775638.33663041},{"$f":"D$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,3,1775638.33663041,{"$f":"D$321*$A324","v":0},{"$f":"E$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,4,1775638.33663041,0,{"$f":"E$321*$A324","v":0},{"$f":"F$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,5,1775638.33663041,0,0,{"$f":"F$321*$A324","v":0},{"$f":"G$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,6,1775638.33663041,0,0,0,{"$f":"G$321*$A324","v":0},{"$f":"H$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,7,1775638.33663041,0,0,0,0,{"$f":"H$321*$A324","v":0},{"$f":"I$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,8,1775638.33663041,0,0,0,0,0,{"$f":"I$321*$A324","v":0},{"$f":"J$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,9,1775638.33663041,0,0,0,0,0,0,{"$f":"J$321*$A324","v":0},{"$f":"K$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0.1,10,1775638.33663041,0,0,0,0,0,0,0,{"$f":"K$321*$A324","v":0},{"$f":"L$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775638.33663041]
[0,11,0,0,0,0,0,0,0,0,0,{"$f":"L$321*$A324","v":0},{"$f":"M$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,12,0,0,0,0,0,0,0,0,0,0,{"$f":"M$321*$A324","v":0},{"$f":"N$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"N$321*$A324","v":0},{"$f":"O$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O$321*$A324","v":0},{"$f":"P$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P$321*$A324","v":0},{"$f":"Q$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q$321*$A324","v":0},{"$f":"R$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$321*$A324","v":0},{"$f":"S$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$321*$A324","v":0},{"$f":"T$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T$321*$A324","v":0},{"$f":"U$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$321*$A324","v":0},{"$f":"V$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$321*$A324","v":0},{"$f":"W$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W$321*$A324","v":0},{"$f":"X$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X$321*$A324","v":0},{"$f":"Y$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y$321*$A324","v":0},{"$f":"Z$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$321*$A324","v":0},{"$f":"AA$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$321*$A324","v":0},{"$f":"AB$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB$321*$A324","v":0},{"$f":"AC$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$321*$A324","v":0},{"$f":"AD$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$321*$A324","v":0},{"$f":"AE$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$321*$A324","v":0},{"$f":"AF$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$321*$A324","v":0},{"$f":"AG$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$321*$A324","v":0},{"$f":"AH$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$321*$A324","v":0},{"$f":"AI$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$321*$A324","v":0},{"$f":"AJ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$321*$A324","v":0},{"$f":"AK$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$321*$A324","v":0},{"$f":"AL$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$321*$A324","v":0},{"$f":"AM$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$321*$A324","v":0},{"$f":"AN$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$321*$A324","v":0},{"$f":"AO$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$321*$A324","v":0},{"$f":"AP$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$321*$A324","v":0},{"$f":"AQ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$321*$A324","v":0},{"$f":"AR$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$321*$A324","v":0},{"$f":"AS$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$321*$A324","v":0},{"$f":"AT$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$321*$A324","v":0},{"$f":"AU$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$321*$A324","v":0},{"$f":"AV$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$321*$A324","v":0},{"$f":"AW$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$321*$A324","v":0},{"$f":"AX$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$321*$A324","v":0},{"$f":"AY$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$321*$A324","v":0},{"$f":"AZ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$321*$A324","v":0},{"$f":"BA$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$321*$A324","v":0},{"$f":"BB$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$321*$A324","v":0},{"$f":"BC$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$321*$A324","v":0},{"$f":"BD$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$321*$A324","v":0},{"$f":"BE$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$321*$A324","v":0},{"$f":"BF$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$321*$A324","v":0},{"$f":"BG$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$321*$A324","v":0},{"$f":"BH$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$321*$A324","v":0},{"$f":"BI$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$321*$A324","v":0},{"$f":"BJ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$321*$A324","v":0},{"$f":"BK$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$321*$A324","v":0},{"$f":"BL$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$321*$A324","v":0},{"$f":"BM$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$321*$A324","v":0},{"$f":"BN$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$321*$A324","v":0},{"$f":"BO$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C387:$BZ387)","v":0}]
[{"$f":"IF($B388=1,1/$D$9,IF($B388=$D$9+1,0,IF($B388>$D$9,0,1/$D$9)))","v":0},{"$f":"+B387+1","v":66},{"$f":"C$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$321*$A324","v":0},{"$f":"BP$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$321*$A324","v":0},{"$f":"BQ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$321*$A324","v":0},{"$f":"BR$321*$A323","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$321*$A324","v":0},{"$f":"BS$321*$A323","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$321*$A324","v":0},{"$f":"BT$321*$A323","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$321*$A324","v":0},{"$f":"BU$321*$A323","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$321*$A324","v":0},{"$f":"BV$321*$A323","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$321*$A324","v":0},{"$f":"BW$321*$A323","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$321*$A324","v":0},{"$f":"BX$321*$A323","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$321*$A324","v":0},{"$f":"BY$321*$A323","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$321*$A324","v":0},{"$f":"BZ$321*$A323","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A323:A398)","v":0.99999999999999989},null,{"$f":"SUM(C$323:C$398)","v":17756383.3663041},{"$f":"SUM(D$323:D$398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,17756383.3663041]

{"sheet":"10 Year 24.1 Mill","index":13,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,2.6499999999999999E-2,null,null,null,null,"Debt ...........................",null,null,0.4909,5.7459999999999997E-2,{"$f":"ROUND(L1*M1,4)","v":2.8199999999999999E-2},{"$f":"N1*(1-D2)","v":2.2277999999999999E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,1.8850000000000002E-2,2.1190000000000001E-2,{"$f":"ROUND(L2*M2,4)","v":4.0000000000000002E-4},{"$f":"N2","v":4.0000000000000002E-4},null,"Uncollectables",null,null,5.2659999999999998E-3]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.9278000000000006E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.5000000000000001E-2,{"$f":"ROUND(L3*M3,4)","v":4.6600000000000003E-2},{"$f":"N3","v":4.6600000000000003E-2},null,"Commission Fees",null,null,2.09625E-3]
["Capital Class ...........................",null,null,3,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.5200000000000003E-2},{"$f":"SUM(O1:O3)","v":6.9278000000000006E-2},null,"Excise Tax",null,null,2.5021750000000002E-2]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,3.1975397999999997E-4]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":26077423.352118302},null,{"$f":"L8","v":26077423.352118302},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":3.270375398E-2}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.9278000000000006E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,0.01,null,null,null,null,"Term .............................",null,null,10,null,{"$f":"IRR($AI$28:$AI$102,0.059065190478108)","v":{"$error":"#NUM!"}},"IRR",null,"Before State Income Tax",null,null,{"$f":"T1-T8","v":0.96729624601999997}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":3700456.7187036984},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":0.96729624601999997}]
["Electric",0.35,0,0.65,{"$f":"SUM(B14:D14)","v":1},null,null,null,null,null,"Lev ROE",{"$f":"PMT(L9,L10,-L15)","v":537290.776211377},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.20313221166419998},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":3786332.36368741},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$f":"SUM(B14:B15)","v":0.35},{"$f":"SUM(C14:C15)","v":0},0.65,1,null,null,null,null,null,null,null,null,null,null,null,"Conversion Factor",null,null,{"$f":"T13-T14","v":0.76416403435580005},null,{"$f":"NPV(O4,$V$29:$V$103)+V28","v":0}]
["......................................................................................................................................................................................................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERM"]
[null,"  Capital Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L10","v":10},null,null,null,null,null,null,null,"pv of contribution to fixed costs",null,null,{"$f":"NPV(O4,20,AG28:AG28)","v":-3868565.0869660359}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val","ACTUAL ","LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.9278000000000006E-2},null,null,null,null,"Inter."]
[null,"Tax","Book","Base","Book","Tax","on Tax","Deferred ","Base","Book","Rate","Interest","Equity","O&M & A&G","Property","Revenue ","Income","Income","Gross Marg","Gross Marg","ROR BY ",{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt","YEAR",null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":-277759.4299668569},{"$f":"AG21/(400*1000)","v":-0.6943985749171423},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)","(u)",null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":22153992.330856051},{"$f":"SUM(C25:C104)","v":22153992.330856051},null,null,{"$f":"SUM(F25:F104)","v":22153992.330856055},{"$f":"SUM(G25:G104)","v":22153992.330856059},{"$f":"SUM(H25:H104)","v":-1.1641532182693481E-10},null,{"$f":"SUM(J25:J104)","v":22153992.330856059},null,{"$f":"SUM(L25:L104)","v":2877147.2000378696},4795245.3333964497,0,1218469.5781970823,1069187.5174228626,142419.37824998371,1098698.3242466194,33355159.662406918,26077423.352118302,null,"Offsets",null,"NEW","CUML",12000,"COMM","COMM","TOTAL","TOTAL","REVENUE","ESTIMATED","(SHORTFALL)","(SHORTFALL)"]
["Period","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,"YR","CUST","CUST"," KWH EA","CUST","LOAD","CUST","LOAD","REQ","MARGIN","EXCESS","EXCESS",5.9065190478108043E-2,null,null,"-",null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"NPV(AI25,$AI$28:$AI$103)","v":-24623057.755628638}]
[]
[{"$f":"1+A27","v":1},{"$f":"'Cost-Benefit $26.7 M (IRP)'!S11+'Cost-Benefit $26.7 M (IRP)'!S12","v":22153992.330856051},{"$f":"B28","v":22153992.330856051},{"$f":"I27+C28","v":22153992.330856051},{"$f":"E27+J28","v":2215399.2330856053},{"$f":"CA137","v":3164919.3443860952},{"$f":"CA229","v":2215399.2330856053},{"$f":"(F28-G28)*$D$2","v":199399.22337310287},{"$f":"D28-J28-H28","v":19739193.874397341},{"$f":"CA323","v":2215399.2330856053},{"$f":"(+I28+D28)/2","v":20946593.102626696},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":590693.92549407284},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":984489.8758234547},0,{"$f":"AN28*$D$10","v":221539.92330856051},{"$f":"AL28*$T$8","v":141782.98868694136},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":30897.872148397844},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":238362.50915689484},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":4423166.3277039276},{"$f":"S28/(1+$D$3)^(A28-1)","v":4423166.3277039276},{"$f":"S28/$B$28","v":0.19965549602287022},0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":4423166.3277039276},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":-4423166.3277039276},{"$f":"AF28-AE28","v":-4423166.3277039276},{"$f":"IF(A28=1,AF28-T24,AF28)","v":-26077423.352118302},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":4335373.5101373633},null,{"$f":"C28-J27+AN27","v":22153992.330856051}]
[2,0,{"$f":"B29","v":0},{"$f":"I28+C29","v":19739193.874397341},4430798.4661712106,5425512.7218266474,{"$f":"CA230","v":2215399.2330856053},674123.83263561886,16849670.808676116,2215399.2330856053,18294432.341536731,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":515902.99203133577},859838.32005222631,0,199385.93097770447,{"$f":"AL29*$T$8","v":133257.50770447325},26784.602066919226,206630.57070002385,4157199.1566182878,{"$f":"S29/(1+$D$3)^(A29-1)","v":3887856.2512445669},{"$f":"S29/$B$28","v":0.18765011265387802},0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,4157199.1566182878,0,-4157199.1566182878,{"$f":"AF29-AE29","v":-4157199.1566182878},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":4074685.3644375801},null,{"$f":"C29-J28+AN28","v":19938593.097770445}]
[3,0,0,16849670.808676116,6646197.6992568159,3875397.8784366492,2215399.2330856053,348599.71552371921,14285671.86006679,2215399.2330856053,15567671.334371453,439008.331629275,731680.55271545833,0,177231.9386468484,124512.73116936508,22555.195901751122,174002.69713866003,3884390.680286963,3397360.5582571528,0.17533592240513637,0,3,0,0,0,0,0,0,0,3884390.680286963,0,-3884390.680286963,-3884390.680286963,0,null,null,3807291.7025217018,null,17723193.864684839]
[4,0,0,14285671.86006679,8861596.9323424213,2768141.3417404639,2215399.2330856053,116075.84281752029,11954196.784163663,2215399.2330856053,13119934.322115228,369982.14788364939,616636.91313941567,0,155077.94631599233,116588.17607295916,18760.168384495588,144725.84995035303,3637170.434832471,2975032.7971855919,0.16417674884569788,0,4,0,0,0,0,0,0,0,3637170.434832471,0,-3637170.434832471,-3637170.434832471,0,null,null,3564978.3857920021,null,15507794.631599233]
[5,0,0,11954196.784163663,11076996.165428028,1977243.8155289025,2215399.2330856053,-50012.637686907598,9788810.188764967,2215399.2330856053,10871503.486464314,306576.39831829368,510960.66386382276,0,132923.95398513626,109249.50320138034,15275.416503364717,117842.6329383157,3408227.8018959188,2607150.4220231283,0.15384260096312047,0,5,0,0,0,0,0,0,0,3408227.8018959188,0,-3408227.8018959188,-3408227.8018959188,0,null,null,3340579.9000381408,null,13292395.398513626]
[6,0,0,9788810.188764967,13292395.398513634,1977243.8155289025,2215399.2330856053,-50012.637686907598,7623423.593366269,2215399.2330856053,8706116.891065618,245512.49632805042,409187.49388008408,0,110769.9616542802,102154.94792347953,11919.946137285804,91956.761833057491,3186900.8408418428,2279897.8732025307,0.14385221377923524,0,6,0,0,0,0,0,0,0,3186900.8408418428,0,-3186900.8408418428,-3186900.8408418428,0,null,null,3123645.9271908798,null,11076996.16542802]
[7,0,0,7623423.593366269,15507794.63159924,1977243.8155289025,2215399.2330856053,-50012.637686907598,5458036.997967571,2215399.2330856053,6540730.29566692,184448.59433780715,307414.32389634522,0,88615.969323424142,95060.392645578671,8564.4757712068676,66070.89072779908,2965573.8797877664,1984106.4048759763,0.13386182659534998,0,7,0,0,0,0,0,0,0,2965573.8797877664,0,-2965573.8797877664,-2965573.8797877664,0,null,null,2906711.9543436179,null,8861596.9323424138]
[8,0,0,5458036.997967571,17723193.864684846,988289.59787948837,2215399.2330856053,-257693.02339328453,3500330.7882752502,2215399.2330856053,4479183.8931214102,126312.98578602377,210521.64297670627,0,66461.976992568088,88271.086930192774,5370.6616189071656,41432.121058916498,2753769.7084489195,1723031.4243303339,0.12430128472209827,0,8,0,0,0,0,0,0,0,2753769.7084489195,0,-2753769.7084489195,-2753769.7084489195,0,null,null,2699111.7589795659,null,6646197.6992568085]
[9,0,0,3500330.7882752502,19938593.097770452,0,2215399.2330856053,-465233.83894797711,1750165.3941376221,2215399.2330856053,2625248.091206436,74031.996172021492,123386.66028670249,0,44307.984661712035,82092.075199001803,2500.0512542373149,19286.716156981292,2561004.7168162623,1498598.6140404392,0.11560014459557695,0,9,0,0,0,0,0,0,0,2561004.7168162623,0,-2561004.7168162623,-2561004.7168162623,0,null,null,2510172.845882013,null,4430798.4661712032]
[10,0,0,1750165.3941376221,22153992.330856059,0,2215399.2330856053,-465233.83894797711,-6.1118043959140778E-9,2215399.2330856053,875082.69706880802,24677.332057340387,41128.886762233975,0,22153.992330855977,76218.10788949077,-209.01153658193047,-1612.425414382154,2377756.1151745627,1301222.6792546597,0.10732856090515239,0,10,0,0,0,0,0,0,0,2377756.1151745627,0,-2377756.1151745627,-2377756.1151745627,0,null,null,2330561.4375677481,null,2215399.2330855979]
[11,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-3.2600779107685264E-10,-2.8752942297324321E-17,0,11,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[12,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-3.0488590532756929E-10,-2.8752942297324321E-17,0,12,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[13,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.8513249625220879E-10,-2.8752942297324321E-17,0,13,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[14,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.666589009146441E-10,-2.8752942297324321E-17,0,14,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[15,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.4938220080712789E-10,-2.8752942297324321E-17,0,15,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[16,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.3322484967158023E-10,-2.8752942297324321E-17,0,16,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[17,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,{"$f":"(+I44+D44)/2","v":-6.1118043959140778E-9},-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":-7.2997998776261689E-11},-6.369924631444696E-10,-2.1811432543415298E-10,-2.8752942297324321E-17,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[18,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.039828046907848E-10,-2.8752942297324321E-17,0,18,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[19,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.9076685828267748E-10,-2.8752942297324321E-17,0,19,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[20,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,{"$f":"D47-J47-H47","v":-6.1118043959140778E-9},0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.7840716659528907E-10,-2.8752942297324321E-17,0,20,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[21,0,0,{"$f":"I47+C48","v":-6.1118043959140778E-9},22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.6684825330296619E-10,-2.8752942297324321E-17,0,21,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[22,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.5603823636413186E-10,-2.8752942297324321E-17,0,22,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[23,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.4592859514937357E-10,-2.8752942297324321E-17,0,23,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[24,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.3647395265718885E-10,-2.8752942297324321E-17,0,24,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[25,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.2763187183986659E-10,-2.8752942297324321E-17,0,25,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[26,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.1936266512531502E-10,-2.8752942297324321E-17,0,26,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[27,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.1162921627987765E-10,-2.8752942297324321E-17,0,27,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[28,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.0439681381257042E-10,-2.8752942297324321E-17,0,28,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[29,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-9.7632995172976914E-11,-2.8752942297324321E-17,0,29,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[30,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-9.1307401043486279E-11,-2.8752942297324321E-17,0,30,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[31,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-8.5391639071865579E-11,-2.8752942297324321E-17,0,31,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[32,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-7.98591564325326E-11,-2.8752942297324321E-17,0,32,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[33,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-7.4685120644521455E-11,-2.8752942297324321E-17,0,33,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[34,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-6.9846308111194152E-11,-2.8752942297324321E-17,0,34,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[35,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-6.5320999881409839E-11,-2.8752942297324321E-17,0,35,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[36,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-6.1088884164277069E-11,-2.8752942297324321E-17,0,36,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[37,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-5.7130965159927606E-11,-2.8752942297324321E-17,0,37,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[38,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-5.3429477797100104E-11,-2.8752942297324321E-17,0,38,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[39,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-4.9967807994833996E-11,-2.8752942297324321E-17,0,39,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[40,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-4.6730418090369397E-11,-2.8752942297324321E-17,0,40,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[41,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-4.3702777098536949E-11,-2.8752942297324321E-17,0,41,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[42,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-4.0871295489607896E-11,-2.8752942297324321E-17,0,42,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[43,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-3.8223264192855275E-11,-2.8752942297324321E-17,0,43,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[44,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-3.574679755204472E-11,-2.8752942297324321E-17,0,44,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[45,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-3.3430779976811193E-11,-2.8752942297324321E-17,0,45,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[46,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-3.1264816050466947E-11,-2.8752942297324321E-17,0,46,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[47,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.9239183870300285E-11,-2.8752942297324321E-17,0,47,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[48,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.7344791410933631E-11,-2.8752942297324321E-17,0,48,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[49,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.5573135714878297E-11,-2.8752942297324321E-17,0,49,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[50,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.3916264727113338E-11,-2.8752942297324321E-17,0,50,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[51,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.236674160238342E-11,-2.8752942297324321E-17,0,51,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[52,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-2.0917611325009419E-11,-2.8752942297324321E-17,0,52,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[53,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.9562369491385233E-11,-2.8752942297324321E-17,0,53,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[54,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.8294933115041397E-11,-2.8752942297324321E-17,0,54,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[55,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.7109613323234369E-11,-2.8752942297324321E-17,0,55,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[56,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.6001089822510488E-11,-2.8752942297324321E-17,0,56,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[57,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.4964387018633592E-11,-2.8752942297324321E-17,0,57,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[58,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.3994851683690857E-11,-2.8752942297324321E-17,0,58,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[59,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.3088132070135976E-11,-2.8752942297324321E-17,0,59,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[60,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.2240158378023282E-11,-2.8752942297324321E-17,0,60,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[61,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-2.8725480660796163E-10},0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.1447124487760229E-11,-2.8752942297324321E-17,0,61,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[62,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-2.8725480660796163E-10},0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.0705470876385962E-11,-2.8752942297324321E-17,0,62,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[63,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-1.0011868640695836E-11,-2.8752942297324321E-17,0,63,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[64,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-9.3632045554999147E-12,-2.8752942297324321E-17,0,64,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[{"$f":"1+A91","v":65},0,0,{"$f":"I91+C92","v":-6.1118043959140778E-9},{"$f":"E91+J92","v":22153992.330856059},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-6.1118043959140778E-9},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-6.1118043959140778E-9},-1.7235288396477698E-10,-2.8725480660796163E-10,0,{"$f":"AN92*$D$10","v":-7.4505805969238283E-11},-2.04185618410967E-11,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-9.4624059851343204E-12},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-7.2997998776261689E-11},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-6.369924631444696E-10},-8.7565670999496079E-12,-2.8752942297324321E-17,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-6.369924631444696E-10},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":6.369924631444696E-10},6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[66,0,{"$f":"B93","v":0},-6.1118043959140778E-9,22153992.330856059,0,{"$f":"CA294","v":0},0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.7235288396477698E-10},-2.8725480660796163E-10,0,-7.4505805969238283E-11,{"$f":"AL93*$T$8","v":-2.04185618410967E-11},-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,{"$f":"S93/(1+$D$3)^(A93-1)","v":-8.1892333892117939E-12},{"$f":"S93/$B$28","v":-2.8752942297324321E-17},0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,{"$f":"AF93-AE93","v":6.369924631444696E-10},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":-6.2434917574244482E-10},null,{"$f":"C93-J92+AN92","v":-7.4505805969238281E-9}]
[67,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-7.6586569528334016E-12,-2.8752942297324321E-17,0,67,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[68,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-7.1624563049397841E-12,-2.8752942297324321E-17,0,68,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[69,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-6.6984042549643631E-12,-2.8752942297324321E-17,0,69,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[70,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-6.2644179109308926E-12,-2.8752942297324321E-17,0,70,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[71,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-5.8585493304181824E-12,-2.8752942297324321E-17,0,71,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[72,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-5.4789767772442556E-12,-2.8752942297324321E-17,0,72,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[73,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-5.1239965446256783E-12,-2.8752942297324321E-17,0,73,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[74,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-4.7920153081104063E-12,-2.8752942297324321E-17,0,74,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[75,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-4.4815429739603786E-12,-2.8752942297324321E-17,0,75,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
[76,0,0,-6.1118043959140778E-9,22153992.330856059,0,0,0,-6.1118043959140778E-9,0,-6.1118043959140778E-9,-1.7235288396477698E-10,-2.8725480660796163E-10,0,-7.4505805969238283E-11,-2.04185618410967E-11,-9.4624059851343204E-12,-7.2997998776261689E-11,-6.369924631444696E-10,-4.1911859908839221E-12,-2.8752942297324321E-17,0,76,0,0,0,0,0,0,0,-6.369924631444696E-10,0,6.369924631444696E-10,6.369924631444696E-10,0,null,null,-6.2434917574244482E-10,null,-7.4505805969238281E-9]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(a) Time Period in Years"]
["(b) Capital Additions Tax Basis"]
["(c) Capital Additions Book Basis"]
["(d) Rate Base Beginning of Period = Previous(i) + Previous(c)"]
["(e) Accumulated Depreciation = Previous(e) + (j)"]
["(f) Tax Depreciation = Modified ACRS Schedules Times The Tax Basis"]
["(g) Book Depreciation on Tax Basis = Straight Line Depreciation of Tax Basis"]
["(h) Deferred Taxes = [(f)-(g)] * Federal Income Tax Rate"]
["(i) Rate Base End of Period = (d) - (j) - (h)"]
["(j) Book Depreciation = Straight Line Per Book Life"]
["(k) Average Rate Base = [(d) + (i)] / 2"]
["(l) Interest Expense = Weighted Cost of Debt * (k)"]
["(m) Equity Return = [Weighted Cost of Preferred + Weighted Cost of Common] * (k)"]
["(n) Operating and Maintenance Expense = Previous(n) * [1 + O&M Escalation Factor]"]
["(o) Property Taxes = Property Tax Rate * (d)"]
["(p) Miscellaneous Revenue Items = Revenue Requirements * Miscellaneous Revenue Items Percentage"]
["(q) State Income Tax = [Revenue Requirement - [(g) + (l) + (m) + (n) + (o) + (p)] * State Income Tax Rate"]
["(r) Federal Income Taxes = [Revenue Requirements - [(g) + (l) + (n) + (o) + Miscellaneous Revenue Items + State Tax] * Federal Income Tax Rate"]
["(s) Total Revenue Requirements = (j) + (l) + (m) + (n) + (o) + (p) + (q) + (r)"]
["(t) Present Value Revenue Requirements = Total Revenue Requirements / [1 + Discount Factor] ^ [(a) - .5] "]
[]
["Revenue Requirements = [(j) + (l) + (m) + (n) + (o) - Federal Income Tax Rate * [(g) + (l) + (n) + (o)]] / Conversion Factor"]
[]
[]
["TAX DEPRECIATION"]
[]
["Class =>",{"$f":"$D$4","v":3}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":22153992.330856051},{"$f":"$B29","v":0},{"$f":"$B30","v":0},{"$f":"$B31","v":0},{"$f":"$B32","v":0},{"$f":"$B33","v":0},{"$f":"$B34","v":0},{"$f":"$B35","v":0},{"$f":"$B36","v":0},{"$f":"$B37","v":0},{"$f":"$B38","v":0},{"$f":"$B39","v":0},{"$f":"$B40","v":0},{"$f":"$B41","v":0},{"$f":"$B42","v":0},{"$f":"$B43","v":0},{"$f":"$B44","v":0},{"$f":"$B45","v":0},{"$f":"$B46","v":0},{"$f":"$B47","v":0},{"$f":"$B48","v":0},{"$f":"$B49","v":0},{"$f":"$B50","v":0},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C135:$BZ135)","v":22153992.330856051},null,"31.5 Year","20 Years","7 Years","5 Years"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B$132=1,CC137,IF($B$132=2,CD137,IF($B$132=3,CE137,IF($B$132=4,CF137,#VALUE!))))","v":0.14285999999999999},{"$f":"+B136+1","v":1},{"$f":"C$135*$A137","v":3164919.3443860952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C137:$BZ137)","v":3164919.3443860952},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.24490000000000001},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":5425512.7218266474},{"$f":"D$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5425512.7218266474,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.17493,3,3875397.8784366492,{"$f":"D$135*$A138","v":0},{"$f":"E$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3875397.8784366492,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.12495000000000001,4,2768141.3417404639,0,{"$f":"E$135*$A138","v":0},{"$f":"F$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2768141.3417404639,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[8.9249999999999996E-2,5,1977243.8155289025,0,0,{"$f":"F$135*$A138","v":0},{"$f":"G$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977243.8155289025,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[8.9249999999999996E-2,6,1977243.8155289025,0,0,0,{"$f":"G$135*$A138","v":0},{"$f":"H$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977243.8155289025,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[8.9249999999999996E-2,7,1977243.8155289025,0,0,0,0,{"$f":"H$135*$A138","v":0},{"$f":"I$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977243.8155289025,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[4.4609999999999997E-2,8,988289.59787948837,0,0,0,0,0,{"$f":"I$135*$A138","v":0},{"$f":"J$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,988289.59787948837,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,0,0,0,0,{"$f":"J$135*$A138","v":0},{"$f":"K$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,0,0,0,0,{"$f":"K$135*$A138","v":0},{"$f":"L$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,0,0,0,0,{"$f":"L$135*$A138","v":0},{"$f":"M$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,0,0,0,0,{"$f":"M$135*$A138","v":0},{"$f":"N$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"N$135*$A138","v":0},{"$f":"O$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O$135*$A138","v":0},{"$f":"P$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P$135*$A138","v":0},{"$f":"Q$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q$135*$A138","v":0},{"$f":"R$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$135*$A138","v":0},{"$f":"S$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$135*$A138","v":0},{"$f":"T$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T$135*$A138","v":0},{"$f":"U$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$135*$A138","v":0},{"$f":"V$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$135*$A138","v":0},{"$f":"W$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W$135*$A138","v":0},{"$f":"X$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X$135*$A138","v":0},{"$f":"Y$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y$135*$A138","v":0},{"$f":"Z$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$135*$A138","v":0},{"$f":"AA$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$135*$A138","v":0},{"$f":"AB$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB$135*$A138","v":0},{"$f":"AC$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$135*$A138","v":0},{"$f":"AD$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$135*$A138","v":0},{"$f":"AE$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$135*$A138","v":0},{"$f":"AF$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$135*$A138","v":0},{"$f":"AG$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$135*$A138","v":0},{"$f":"AH$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.1629999999999998E-2,0,0,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$135*$A138","v":0},{"$f":"AI$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$135*$A138","v":0},{"$f":"AJ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$135*$A138","v":0},{"$f":"AK$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$135*$A138","v":0},{"$f":"AL$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$135*$A138","v":0},{"$f":"AM$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$135*$A138","v":0},{"$f":"AN$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$135*$A138","v":0},{"$f":"AO$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$135*$A138","v":0},{"$f":"AP$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$135*$A138","v":0},{"$f":"AQ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$135*$A138","v":0},{"$f":"AR$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$135*$A138","v":0},{"$f":"AS$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$135*$A138","v":0},{"$f":"AT$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$135*$A138","v":0},{"$f":"AU$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$135*$A138","v":0},{"$f":"AV$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$135*$A138","v":0},{"$f":"AW$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$135*$A138","v":0},{"$f":"AX$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$135*$A138","v":0},{"$f":"AY$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$135*$A138","v":0},{"$f":"AZ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$135*$A138","v":0},{"$f":"BA$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$135*$A138","v":0},{"$f":"BB$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$135*$A138","v":0},{"$f":"BC$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$135*$A138","v":0},{"$f":"BD$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$135*$A138","v":0},{"$f":"BE$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$135*$A138","v":0},{"$f":"BF$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$135*$A138","v":0},{"$f":"BG$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$135*$A138","v":0},{"$f":"BH$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$135*$A138","v":0},{"$f":"BI$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$135*$A138","v":0},{"$f":"BJ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$135*$A138","v":0},{"$f":"BK$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$135*$A138","v":0},{"$f":"BL$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$135*$A138","v":0},{"$f":"BM$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$135*$A138","v":0},{"$f":"BN$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$135*$A138","v":0},{"$f":"BO$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C201:$BZ201)","v":0}]
[{"$f":"IF($B$132=1,CC202,IF($B$132=2,CD202,IF($B$132=3,CE202,IF($B$132=4,CF202,#VALUE!))))","v":0},{"$f":"+B201+1","v":66},{"$f":"C$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$135*$A138","v":0},{"$f":"BP$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$135*$A138","v":0},{"$f":"BQ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$135*$A138","v":0},{"$f":"BR$135*$A137","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$135*$A138","v":0},{"$f":"BS$135*$A137","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$135*$A138","v":0},{"$f":"BT$135*$A137","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$135*$A138","v":0},{"$f":"BU$135*$A137","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$135*$A138","v":0},{"$f":"BV$135*$A137","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$135*$A138","v":0},{"$f":"BW$135*$A137","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$135*$A138","v":0},{"$f":"BX$135*$A137","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$135*$A138","v":0},{"$f":"BY$135*$A137","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$135*$A138","v":0},{"$f":"BZ$135*$A137","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":1.0000000000000002},null,{"$f":"SUM(C$137:C$212)","v":22153992.330856055},{"$f":"SUM(D$137:D$212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,22153992.330856055]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":3}]
[null,null,{"$f":"+B225+1","v":1},{"$f":"+C225+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BO225+1","v":66},67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":22153992.330856051},{"$f":"$B29","v":0},{"$f":"$B30","v":0},{"$f":"$B31","v":0},{"$f":"$B32","v":0},{"$f":"$B33","v":0},{"$f":"$B34","v":0},{"$f":"$B35","v":0},{"$f":"$B36","v":0},{"$f":"$B37","v":0},{"$f":"$B38","v":0},{"$f":"$B39","v":0},{"$f":"$B40","v":0},{"$f":"$B41","v":0},{"$f":"$B42","v":0},{"$f":"$B43","v":0},{"$f":"$B44","v":0},{"$f":"$B45","v":0},{"$f":"$B46","v":0},{"$f":"$B47","v":0},{"$f":"$B48","v":0},{"$f":"$B49","v":0},{"$f":"$B50","v":0},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C227:$BZ227)","v":22153992.330856051}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B229=1,1/$D$9,IF($B229=$D$9+1,0,IF($B229>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B228+1","v":1},{"$f":"C$227*$A229","v":2215399.2330856053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C229:$BZ229)","v":2215399.2330856053}]
[{"$f":"IF($B230=1,1/$D$9,IF($B230=$D$9+1,0,IF($B230>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B229+1","v":2},{"$f":"C$227*$A230","v":2215399.2330856053},{"$f":"D$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,3,2215399.2330856053,{"$f":"D$227*$A230","v":0},{"$f":"E$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,4,2215399.2330856053,0,{"$f":"E$227*$A230","v":0},{"$f":"F$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,5,2215399.2330856053,0,0,{"$f":"F$227*$A230","v":0},{"$f":"G$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,6,2215399.2330856053,0,0,0,{"$f":"G$227*$A230","v":0},{"$f":"H$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,7,2215399.2330856053,0,0,0,0,{"$f":"H$227*$A230","v":0},{"$f":"I$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,8,2215399.2330856053,0,0,0,0,0,{"$f":"I$227*$A230","v":0},{"$f":"J$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,9,2215399.2330856053,0,0,0,0,0,0,{"$f":"J$227*$A230","v":0},{"$f":"K$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,10,2215399.2330856053,0,0,0,0,0,0,0,{"$f":"K$227*$A230","v":0},{"$f":"L$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0,11,0,0,0,0,0,0,0,0,0,{"$f":"L$227*$A230","v":0},{"$f":"M$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,12,0,0,0,0,0,0,0,0,0,0,{"$f":"M$227*$A230","v":0},{"$f":"N$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"N$227*$A230","v":0},{"$f":"O$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O$227*$A230","v":0},{"$f":"P$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P$227*$A230","v":0},{"$f":"Q$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q$227*$A230","v":0},{"$f":"R$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$227*$A230","v":0},{"$f":"S$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$227*$A230","v":0},{"$f":"T$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T$227*$A230","v":0},{"$f":"U$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$227*$A230","v":0},{"$f":"V$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$227*$A230","v":0},{"$f":"W$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W$227*$A230","v":0},{"$f":"X$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X$227*$A230","v":0},{"$f":"Y$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y$227*$A230","v":0},{"$f":"Z$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$227*$A230","v":0},{"$f":"AA$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$227*$A230","v":0},{"$f":"AB$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB$227*$A230","v":0},{"$f":"AC$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$227*$A230","v":0},{"$f":"AD$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$227*$A230","v":0},{"$f":"AE$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$227*$A230","v":0},{"$f":"AF$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$227*$A230","v":0},{"$f":"AG$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$227*$A230","v":0},{"$f":"AH$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$227*$A230","v":0},{"$f":"AI$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$227*$A230","v":0},{"$f":"AJ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$227*$A230","v":0},{"$f":"AK$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$227*$A230","v":0},{"$f":"AL$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$227*$A230","v":0},{"$f":"AM$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$227*$A230","v":0},{"$f":"AN$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$227*$A230","v":0},{"$f":"AO$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$227*$A230","v":0},{"$f":"AP$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$227*$A230","v":0},{"$f":"AQ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$227*$A230","v":0},{"$f":"AR$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$227*$A230","v":0},{"$f":"AS$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$227*$A230","v":0},{"$f":"AT$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$227*$A230","v":0},{"$f":"AU$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$227*$A230","v":0},{"$f":"AV$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$227*$A230","v":0},{"$f":"AW$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$227*$A230","v":0},{"$f":"AX$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$227*$A230","v":0},{"$f":"AY$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$227*$A230","v":0},{"$f":"AZ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$227*$A230","v":0},{"$f":"BA$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$227*$A230","v":0},{"$f":"BB$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$227*$A230","v":0},{"$f":"BC$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$227*$A230","v":0},{"$f":"BD$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$227*$A230","v":0},{"$f":"BE$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$227*$A230","v":0},{"$f":"BF$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$227*$A230","v":0},{"$f":"BG$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$227*$A230","v":0},{"$f":"BH$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$227*$A230","v":0},{"$f":"BI$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$227*$A230","v":0},{"$f":"BJ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$227*$A230","v":0},{"$f":"BK$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$227*$A230","v":0},{"$f":"BL$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$227*$A230","v":0},{"$f":"BM$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$227*$A230","v":0},{"$f":"BN$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$227*$A230","v":0},{"$f":"BO$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C293:$BZ293)","v":0}]
[{"$f":"IF($B294=1,1/$D$9,IF($B294=$D$9+1,0,IF($B294>$D$9,0,1/$D$9)))","v":0},{"$f":"+B293+1","v":66},{"$f":"C$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$227*$A230","v":0},{"$f":"BP$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$227*$A230","v":0},{"$f":"BQ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$227*$A230","v":0},{"$f":"BR$227*$A229","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$227*$A230","v":0},{"$f":"BS$227*$A229","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$227*$A230","v":0},{"$f":"BT$227*$A229","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$227*$A230","v":0},{"$f":"BU$227*$A229","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$227*$A230","v":0},{"$f":"BV$227*$A229","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$227*$A230","v":0},{"$f":"BW$227*$A229","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$227*$A230","v":0},{"$f":"BX$227*$A229","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$227*$A230","v":0},{"$f":"BY$227*$A229","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$227*$A230","v":0},{"$f":"BZ$227*$A229","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A229:A304)","v":0.99999999999999989},null,{"$f":"SUM(C$229:C$304)","v":22153992.330856059},{"$f":"SUM(D$229:D$304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,22153992.330856059]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":3}]
[]
[null,null,{"$f":"+B319+1","v":1},{"$f":"+C319+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BO319+1","v":66},67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":22153992.330856051},{"$f":"$B29","v":0},{"$f":"$B30","v":0},{"$f":"$B31","v":0},{"$f":"$B32","v":0},{"$f":"$B33","v":0},{"$f":"$B34","v":0},{"$f":"$B35","v":0},{"$f":"$B36","v":0},{"$f":"$B37","v":0},{"$f":"$B38","v":0},{"$f":"$B39","v":0},{"$f":"$B40","v":0},{"$f":"$B41","v":0},{"$f":"$B42","v":0},{"$f":"$B43","v":0},{"$f":"$B44","v":0},{"$f":"$B45","v":0},{"$f":"$B46","v":0},{"$f":"$B47","v":0},{"$f":"$B48","v":0},{"$f":"$B49","v":0},{"$f":"$B50","v":0},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C321:$BZ321)","v":22153992.330856051}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B323=1,1/$D$9,IF($B323=$D$9+1,0,IF($B323>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B322+1","v":1},{"$f":"C$321*$A323","v":2215399.2330856053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C323:$BZ323)","v":2215399.2330856053}]
[{"$f":"IF($B324=1,1/$D$9,IF($B324=$D$9+1,0,IF($B324>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B323+1","v":2},{"$f":"C$321*$A324","v":2215399.2330856053},{"$f":"D$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,3,2215399.2330856053,{"$f":"D$321*$A324","v":0},{"$f":"E$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,4,2215399.2330856053,0,{"$f":"E$321*$A324","v":0},{"$f":"F$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,5,2215399.2330856053,0,0,{"$f":"F$321*$A324","v":0},{"$f":"G$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,6,2215399.2330856053,0,0,0,{"$f":"G$321*$A324","v":0},{"$f":"H$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,7,2215399.2330856053,0,0,0,0,{"$f":"H$321*$A324","v":0},{"$f":"I$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,8,2215399.2330856053,0,0,0,0,0,{"$f":"I$321*$A324","v":0},{"$f":"J$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,9,2215399.2330856053,0,0,0,0,0,0,{"$f":"J$321*$A324","v":0},{"$f":"K$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0.1,10,2215399.2330856053,0,0,0,0,0,0,0,{"$f":"K$321*$A324","v":0},{"$f":"L$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215399.2330856053]
[0,11,0,0,0,0,0,0,0,0,0,{"$f":"L$321*$A324","v":0},{"$f":"M$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,12,0,0,0,0,0,0,0,0,0,0,{"$f":"M$321*$A324","v":0},{"$f":"N$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"N$321*$A324","v":0},{"$f":"O$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O$321*$A324","v":0},{"$f":"P$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P$321*$A324","v":0},{"$f":"Q$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q$321*$A324","v":0},{"$f":"R$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$321*$A324","v":0},{"$f":"S$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$321*$A324","v":0},{"$f":"T$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T$321*$A324","v":0},{"$f":"U$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$321*$A324","v":0},{"$f":"V$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$321*$A324","v":0},{"$f":"W$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W$321*$A324","v":0},{"$f":"X$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X$321*$A324","v":0},{"$f":"Y$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y$321*$A324","v":0},{"$f":"Z$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$321*$A324","v":0},{"$f":"AA$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$321*$A324","v":0},{"$f":"AB$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB$321*$A324","v":0},{"$f":"AC$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$321*$A324","v":0},{"$f":"AD$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$321*$A324","v":0},{"$f":"AE$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$321*$A324","v":0},{"$f":"AF$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$321*$A324","v":0},{"$f":"AG$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$321*$A324","v":0},{"$f":"AH$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$321*$A324","v":0},{"$f":"AI$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$321*$A324","v":0},{"$f":"AJ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$321*$A324","v":0},{"$f":"AK$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$321*$A324","v":0},{"$f":"AL$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$321*$A324","v":0},{"$f":"AM$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$321*$A324","v":0},{"$f":"AN$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$321*$A324","v":0},{"$f":"AO$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$321*$A324","v":0},{"$f":"AP$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$321*$A324","v":0},{"$f":"AQ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$321*$A324","v":0},{"$f":"AR$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$321*$A324","v":0},{"$f":"AS$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$321*$A324","v":0},{"$f":"AT$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$321*$A324","v":0},{"$f":"AU$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$321*$A324","v":0},{"$f":"AV$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$321*$A324","v":0},{"$f":"AW$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$321*$A324","v":0},{"$f":"AX$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$321*$A324","v":0},{"$f":"AY$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$321*$A324","v":0},{"$f":"AZ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$321*$A324","v":0},{"$f":"BA$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$321*$A324","v":0},{"$f":"BB$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$321*$A324","v":0},{"$f":"BC$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$321*$A324","v":0},{"$f":"BD$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$321*$A324","v":0},{"$f":"BE$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$321*$A324","v":0},{"$f":"BF$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$321*$A324","v":0},{"$f":"BG$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$321*$A324","v":0},{"$f":"BH$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$321*$A324","v":0},{"$f":"BI$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$321*$A324","v":0},{"$f":"BJ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$321*$A324","v":0},{"$f":"BK$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$321*$A324","v":0},{"$f":"BL$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$321*$A324","v":0},{"$f":"BM$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$321*$A324","v":0},{"$f":"BN$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$321*$A324","v":0},{"$f":"BO$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C387:$BZ387)","v":0}]
[{"$f":"IF($B388=1,1/$D$9,IF($B388=$D$9+1,0,IF($B388>$D$9,0,1/$D$9)))","v":0},{"$f":"+B387+1","v":66},{"$f":"C$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$321*$A324","v":0},{"$f":"BP$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$321*$A324","v":0},{"$f":"BQ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$321*$A324","v":0},{"$f":"BR$321*$A323","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$321*$A324","v":0},{"$f":"BS$321*$A323","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$321*$A324","v":0},{"$f":"BT$321*$A323","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$321*$A324","v":0},{"$f":"BU$321*$A323","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$321*$A324","v":0},{"$f":"BV$321*$A323","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$321*$A324","v":0},{"$f":"BW$321*$A323","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$321*$A324","v":0},{"$f":"BX$321*$A323","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$321*$A324","v":0},{"$f":"BY$321*$A323","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$321*$A324","v":0},{"$f":"BZ$321*$A323","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A323:A398)","v":0.99999999999999989},null,{"$f":"SUM(C$323:C$398)","v":22153992.330856059},{"$f":"SUM(D$323:D$398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,22153992.330856059]

{"sheet":"10 Year","index":14,"n_rows":104,"n_cols":40,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,2.6499999999999999E-2,null,null,null,null,"Debt ...........................",null,null,0.51500000000000001,5.1499999999999997E-2,{"$f":"ROUND(L1*M1,4)","v":2.6499999999999999E-2},{"$f":"N1*(1-D2)","v":2.0934999999999999E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,null,null,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,5.2659999999999998E-3]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.6534999999999997E-2},null,null,null,null,"Common Equity ......................",null,null,0.48499999999999999,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.5600000000000002E-2},{"$f":"N3","v":4.5600000000000002E-2},null,"Commission Fees",null,null,2.09625E-3]
["Capital Class ...........................",null,null,3,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.2099999999999997E-2},{"$f":"SUM(O1:O3)","v":6.6534999999999997E-2},null,"Excise Tax",null,null,2.5021750000000002E-2]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,3.1975397999999997E-4]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":42192468.382605977},null,{"$f":"L8","v":42192468.382605977},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":3.270375398E-2}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.6534999999999997E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,0,null,null,null,null,"Term .............................",null,null,10,null,{"$f":"IRR($AI$28:$AI$102,0.059065190478108)","v":{"$error":"#NUM!"}},"IRR",null,"Before State Income Tax",null,null,{"$f":"T1-T8","v":0.96729624601999997}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":5911402.238181279},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":0.96729624601999997}]
["Electric",0.35,0,0.65,{"$f":"SUM(B14:D14)","v":1},null,null,null,null,null,"Lev ROE",{"$f":"PMT(L9,L10,-L15)","v":2869104.1194965439},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.20313221166419998},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":20478150.525163136},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$f":"SUM(B14:B15)","v":0.35},{"$f":"SUM(C14:C15)","v":0},0.65,1,null,null,null,null,null,null,null,null,null,null,null,"Conversion Factor",null,null,{"$f":"T13-T14","v":0.76416403435580005},null,{"$f":"NPV(O4,$V$29:$V$103)+V28","v":0}]
["......................................................................................................................................................................................................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERM"]
[null,"  Capital Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L10","v":10},null,null,null,null,null,null,null,"pv of contribution to fixed costs",null,null,{"$f":"NPV(O4,20,AG28:AG28)","v":-2331400.6990777617}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val","ACTUAL ","LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.6534999999999997E-2},null,null,null,null,"Inter."]
[null,"Tax","Book","Base","Book","Tax","on Tax","Deferred ","Base","Book","Rate","Interest","Equity","O&M & A&G","Property","Revenue ","Income","Income","Gross Marg","Gross Marg","ROR BY ",{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt","YEAR",null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":-161570.43738124392},{"$f":"AG21/(400*1000)","v":-0.40392609345310981},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)","(u)",null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":30104866.551786214},{"$f":"SUM(C25:C104)","v":30104866.551786214},null,null,{"$f":"SUM(F25:F104)","v":0},{"$f":"SUM(G25:G104)","v":0},{"$f":"SUM(H25:H104)","v":0},null,{"$f":"SUM(J25:J104)","v":0},null,{"$f":"SUM(L25:L104)","v":60631201.235297352},104331425.52187042,0,0,6460633.2456400245,3457146.7722610766,26670256.618384667,201550663.39345327,42192468.382605977,null,"Offsets",null,"NEW","CUML",12000,"COMM","COMM","TOTAL","TOTAL","REVENUE","ESTIMATED","(SHORTFALL)","(SHORTFALL)"]
["Period","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,"YR","CUST","CUST"," KWH EA","CUST","LOAD","CUST","LOAD","REQ","MARGIN","EXCESS","EXCESS",5.9065190478108043E-2,null,null,"-",null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"NPV(AI25,$AI$28:$AI$103)","v":-39839349.609402664}]
[]
[{"$f":"1+A27","v":1},{"$f":"'[1] Cost-Benefit'!S12+'[1] Cost-Benefit'!S13","v":30104866.551786214},{"$f":"B28","v":30104866.551786214},{"$f":"I27+C28","v":30104866.551786214},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":30104866.551786214},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":30104866.551786214},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":797778.96362233465},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":1372781.9147614513},0,{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":85008.332179474135},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":45488.773319224645},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":350924.42918927135},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":2651982.4130717563},{"$f":"S28/(1+$D$3)^(A28-1)","v":2651982.4130717563},{"$f":"S28/$B$28","v":8.809148542511662E-2},0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":2651982.4130717563},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":-2651982.4130717563},{"$f":"AF28-AE28","v":-2651982.4130717563},{"$f":"IF(A28=1,AF28-T24,AF28)","v":-42192468.382605977},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":2599344.7795461351},null,{"$f":"C28-J27+AN27","v":30104866.551786214}]
[2,0,{"$f":"B29","v":0},{"$f":"I28+C29","v":30104866.551786214},0,0,{"$f":"CA230","v":0},0,30104866.551786214,0,30104866.551786214,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":797778.96362233465},1372781.9147614513,0,0,{"$f":"AL29*$T$8","v":85008.332179474135},45488.773319224645,350924.42918927135,2651982.4130717563,{"$f":"S29/(1+$D$3)^(A29-1)","v":2486540.4445909006},{"$f":"S29/$B$28","v":8.809148542511662E-2},0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,2651982.4130717563,0,-2651982.4130717563,{"$f":"AF29-AE29","v":-2651982.4130717563},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":2599344.7795461351},null,{"$f":"C29-J28+AN28","v":30104866.551786214}]
[3,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,2331419.4513925007,8.809148542511662E-2,0,3,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[4,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,2185975.5670395256,8.809148542511662E-2,0,4,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[5,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,2049605.0922281272,8.809148542511662E-2,0,5,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[6,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1921741.9889906354,8.809148542511662E-2,0,6,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[7,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1801855.5312208557,8.809148542511662E-2,0,7,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[8,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1689448.1017696143,8.809148542511662E-2,0,8,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[9,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1584053.1269668734,8.809148542511662E-2,0,9,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[10,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1485233.1399971624,8.809148542511662E-2,0,10,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[11,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1392577.9650899055,8.809148542511662E-2,0,11,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[12,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1305703.0149876988,8.809148542511662E-2,0,12,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[13,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1224247.694625773,8.809148542511662E-2,0,13,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[14,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1147873.9043967363,8.809148542511662E-2,0,14,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[15,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1076264.6367880437,8.809148542511662E-2,0,15,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[16,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,1009122.6605672046,8.809148542511662E-2,0,16,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[17,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,{"$f":"(+I44+D44)/2","v":30104866.551786214},797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":350924.42918927135},2651982.4130717563,946169.28705312498,8.809148542511662E-2,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[18,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,887143.21335270291,8.809148542511662E-2,0,18,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[19,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,831799.43776125764,8.809148542511662E-2,0,19,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[20,0,0,30104866.551786214,0,0,0,0,{"$f":"D47-J47-H47","v":30104866.551786214},0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,779908.24282490264,8.809148542511662E-2,0,20,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[21,0,0,{"$f":"I47+C48","v":30104866.551786214},0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,731254.24184382393,8.809148542511662E-2,0,21,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[22,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,685635.48485874722,8.809148542511662E-2,0,22,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[23,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,642862.62040978228,8.809148542511662E-2,0,23,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[24,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,602758.10958832316,8.809148542511662E-2,0,24,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[25,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,565155.48911974125,8.809148542511662E-2,0,25,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[26,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,529898.68041812151,8.809148542511662E-2,0,26,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[27,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,496841.34174511064,8.809148542511662E-2,0,27,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[28,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,465846.26078385662,8.809148542511662E-2,0,28,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[29,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,436784.78510677721,8.809148542511662E-2,0,29,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[30,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,409536.28817317507,8.809148542511662E-2,0,30,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[31,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,383987.66864019935,8.809148542511662E-2,0,31,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[32,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,360032.88090892404,8.809148542511662E-2,0,32,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[33,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,337572.49495696259,8.809148542511662E-2,0,33,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[34,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,316513.28363060061,8.809148542511662E-2,0,34,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[35,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,296767.83568340522,8.809148542511662E-2,0,35,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[36,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,278254.19295513525,8.809148542511662E-2,0,36,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[37,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,260895.51018497779,8.809148542511662E-2,0,37,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[38,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,244619.736047085,8.809148542511662E-2,0,38,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[39,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,229359.31408447446,8.809148542511662E-2,0,39,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[40,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,215050.90229994743,8.809148542511662E-2,0,40,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[41,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,201635.11024012099,8.809148542511662E-2,0,41,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[42,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,189056.25248127908,8.809148542511662E-2,0,42,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[43,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,177262.11749382733,8.809148542511662E-2,0,43,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[44,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,166203.75092596802,8.809148542511662E-2,0,44,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[45,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,155835.25240706402,8.809148542511662E-2,0,45,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[46,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,146113.58502727436,8.809148542511662E-2,0,46,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[47,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,136998.39670266266,8.809148542511662E-2,0,47,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[48,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,128451.85268431195,8.809148542511662E-2,0,48,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[49,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,120438.4785162343,8.809148542511662E-2,0,49,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[50,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,112925.01279023595,8.809148542511662E-2,0,50,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[51,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,105880.26908656159,8.809148542511662E-2,0,51,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[52,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,99275.006527269696,8.809148542511662E-2,0,52,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[53,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,93081.808405040327,8.809148542511662E-2,0,53,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[54,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,87274.968383635161,8.809148542511662E-2,0,54,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[55,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,81830.383797657996,8.809148542511662E-2,0,55,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[56,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,76725.455608731063,8.809148542511662E-2,0,56,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[57,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,71938.994602831663,8.809148542511662E-2,0,57,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[58,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,67451.133439438621,8.809148542511662E-2,0,58,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[59,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,63243.244187428092,8.809148542511662E-2,0,59,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[60,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,59297.861005431681,8.809148542511662E-2,0,60,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[61,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":1372781.9147614513},0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,55598.607645723474,8.809148542511662E-2,0,61,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[62,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":1372781.9147614513},0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,52130.129480723539,8.809148542511662E-2,0,62,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[63,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,48878.029769978049,8.809148542511662E-2,0,63,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[64,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,45828.809903076821,8.809148542511662E-2,0,64,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[{"$f":"1+A91","v":65},0,0,{"$f":"I91+C92","v":30104866.551786214},{"$f":"E91+J92","v":0},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":30104866.551786214},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":30104866.551786214},797778.96362233465,1372781.9147614513,0,{"$f":"AN92*$D$10","v":0},85008.332179474135,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":45488.773319224645},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":350924.42918927135},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":2651982.4130717563},42969.813370472439,8.809148542511662E-2,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":2651982.4130717563},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":-2651982.4130717563},-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[66,0,{"$f":"B93","v":0},30104866.551786214,0,0,{"$f":"CA294","v":0},0,30104866.551786214,0,30104866.551786214,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":797778.96362233465},1372781.9147614513,0,0,{"$f":"AL93*$T$8","v":85008.332179474135},45488.773319224645,350924.42918927135,2651982.4130717563,{"$f":"S93/(1+$D$3)^(A93-1)","v":40289.173229638443},{"$f":"S93/$B$28","v":8.809148542511662E-2},0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,2651982.4130717563,0,-2651982.4130717563,{"$f":"AF93-AE93","v":-2651982.4130717563},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":2599344.7795461351},null,{"$f":"C93-J92+AN92","v":30104866.551786214}]
[67,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,37775.762848512662,8.809148542511662E-2,0,67,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[68,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,35419.149721774396,8.809148542511662E-2,0,68,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[69,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,33209.552168259266,8.809148542511662E-2,0,69,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[70,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,31137.798729773771,8.809148542511662E-2,0,70,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[71,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,29195.290102784969,8.809148542511662E-2,0,71,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[72,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,27373.963444973648,8.809148542511662E-2,0,72,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[73,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,25666.258908496813,8.809148542511662E-2,0,73,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[74,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,24065.088261047986,8.809148542511662E-2,0,74,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[75,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,22563.805464469508,8.809148542511662E-2,0,75,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
[76,0,0,30104866.551786214,0,0,0,0,30104866.551786214,0,30104866.551786214,797778.96362233465,1372781.9147614513,0,0,85008.332179474135,45488.773319224645,350924.42918927135,2651982.4130717563,21156.179088796434,8.809148542511662E-2,0,76,0,0,0,0,0,0,0,2651982.4130717563,0,-2651982.4130717563,-2651982.4130717563,0,null,null,2599344.7795461351,null,30104866.551786214]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]