{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["AEG Input File","LC","Battery Energy Storage","Battery Energy Storage w Ancil","Behavioral","CTA ERWH","CTA ERWH w Ancil","CTA HPWH","CTA HPWH w Ancil","DLC-AC","DLC-AC w Ancil","DLC-WH","DLC-WH w Ancil","DLC-EV","DLC-EV w Ancil","EV TOU","Sm App","Sm Ther-Cool","Sm Ther-Heat","Thermal Eneg Stor","3rd party cont.","3rd party cont. w Ancil","TOU-in","TOU-out","VPPR","Peak Time Rebate","Inflation"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":176,"comments":24,"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":"AEG Input File","index":0,"n_rows":84,"n_cols":100,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Winter Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Summer Peak Reduction @Generation (MW)","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs"]
[null,"Row Labels","Option","Start Year",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[2,"Stand Alone","Battery Energy Storage",2023,0,7.9495145487681829E-2,0.18217761430844442,0.36786486072657149,0.55703074280594045,0.74973165006446829,1.04100153074033,1.3379327543536441,1.6406175738119644,2.0466068547136009,2.4604595167802294,2.8823026898059698,3.4126367933818287,3.9532057176106057,4.5041738306128751,5.1690894288442104,5.2203479966542998,5.2721604514425309,5.3245322724216715,5.3774690227148652,5.430976349153779,5.4850599821317898,5.5397257355098963,5.5949795065731855,0,7.9495145487681829E-2,0.18217761430844442,0.36786486072657149,0.55703074280594045,0.74973165006446829,1.04100153074033,1.3379327543536441,1.6406175738119644,2.0466068547136009,2.4604595167802294,2.8823026898059698,3.4126367933818287,3.9532057176106057,4.5041738306128751,5.1690894288442104,5.2203479966542998,5.2721604514425309,5.3245322724216715,5.3774690227148652,5.430976349153779,5.4850599821317898,5.5397257355098963,5.5949795065731855,0,263185.62999999995,337759.97,604938.04,616158.82999999996,627561.73,944840.06000000017,963103.99999999988,981665.05,1314216.1200000001,1339582.48,1365358.3900000001,1714639.3,1747654.02,1781198.3800000001,2148079.5299999998,173325.04000000004,175082.10000000003,176858.13000000003,178653.35,180467.96000000005,182302.18000000002,184156.26,186030.37000000002,0,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007,60000.000000000007]
[3,"Stand Alone","Behavioral",2023,0,1.3469000038319126,2.442481210226191,3.077375294309781,3.1057571740762491,3.1364730971028232,3.1702661739436468,3.2074733631447812,3.2550576739782331,3.3046889956439482,3.3564921586194236,3.4105973283333624,3.4671398899654697,3.5262602879469362,3.5881038184159353,3.6528203735696794,3.7205641376461069,3.7914932351521715,3.865769332914307,3.9435571985372806,4.0250242188927476,4.1103398832869029,4.1996752369431007,4.3021772194765422,0,1.4405132629377273,2.6061635788843485,3.2832713383266707,3.3131418965917727,3.3453575629772061,3.3806615328554521,3.4193908502625217,3.4685086106374783,3.5196847900299648,3.5730443064554027,3.6287174135742752,3.6868395854976059,3.7475513562931608,3.8109981124467285,3.8773298372199938,3.9467008066380984,4.0192692377238517,4.0951968905541705,4.1746486267249496,4.2577919278456928,4.3447963787132853,4.4358331208007922,4.540049190738376,0,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,105210,0,161955.01999999999,246542.21999999997,295536.89999999997,297881.44,300241.73,302723.75,305231.96999999997,307766.64,310328.06,312916.52,315532.32,318175.73,320847.08,323546.64,326274.73,329031.67000000004,331817.74,334633.28999999998,337478.62,340354.04000000004,343259.89,346196.51,349164.22]
[4,"Stand Alone","DLC Central AC",2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95755036312631625,2.939190559388253,7.0098043019700844,9.21166476617943,10.462177061875417,10.699344574383042,10.943268689050971,11.194163859945769,11.452251642302389,11.71776093155707,11.990928210485002,12.271997804718618,12.561222146931856,12.85886204998547,13.165186989338617,13.480475395042225,13.805014953640548,14.1391029203184,14.483046441643172,14.83716288926249,15.201780204930923,15.360093715401158,15.520090027087274,0,549071.30000000005,1125088.78,2300965.9499999997,1253329.04,719697.19,150025.82999999999,154040.07999999999,158182.66,162457.81999999998,166870,171423.7,176123.64999999997,180974.72,185981.94,191150.49,196485.74,201993.27,207678.79,213548.27,219607.8,225863.77,101911.49,102870.45,0,146750.53999999998,264283.74,505864.29000000004,636764.46999999986,711299.04,725709.16,740534.8,755789.2,771486.07000000007,787639.52,804264.17999999993,821375.16,838988.05,857118.95,875784.55999999994,895002.06,914789.24000000011,935164.48,956146.75,977755.69,1000011.55,1009486.6699999999,1019062.4900000001]
[5,"Stand Alone","DLC Electric Vehicle Charging",2023,0,4.231732701805576E-2,0.1634371673401035,0.49986592080792985,0.85619256618534079,1.2828136607398866,1.7409797753131615,2.3404895358648634,3.3856382146250681,4.5122467606801173,5.7257074520679341,7.0316452317402263,8.4359126675727083,9.9445829322687516,11.563940726852525,13.300471101483726,15.16084616192712,17.151909688644523,19.280659737378322,21.554229334271245,23.979865423812864,26.56490627284019,29.31675757694148,32.635167552684713,0,4.231732701805576E-2,0.1634371673401035,0.49986592080792985,0.85619256618534079,1.2828136607398866,1.7409797753131615,2.3404895358648634,3.3856382146250681,4.5122467606801173,5.7257074520679341,7.0316452317402263,8.4359126675727083,9.9445829322687516,11.563940726852525,13.300471101483726,15.16084616192712,17.151909688644523,19.280659737378322,21.554229334271245,23.979865423812864,26.56490627284019,29.31675757694148,32.635167552684713,0,71826.58,147466.51,354134.4,373233.73,440707.05000000005,470986.06999999995,606657.15,1034411.1699999999,1112601.81,1195968.3,1284733.9999999998,1379117.4,1479330.2100000002,1585575.5,1698045.5799999998,1816919.9899999998,1942363.52,2074524.26,2213531.7399999998,2359495.33,2512502.6899999995,2672618.5100000002,3216439.42,0,84618.69,155081.82,350803.86000000004,558101.79,806294.46,1072838.9100000001,1421611.95,2029641.5500000003,2685061.5399999996,3391008.98,4150756.23,4967708.0999999996,5845397.75,6787481.4000000004,7797731.8000000007,8880030.5600000005,10038359.120000001,11276788.700000001,12599469.050000001,14010616.17,15514499.209999999,17115426.510000002,19045957.109999999]
[6,"Stand Alone","DLC Smart Appliances",2023,0,0.29761315174023223,0.90296675718383523,2.12836819691932,2.7638876398169598,3.1016477965242615,3.1337558100337777,3.1662029772517863,3.1989929537455821,3.2321294352781575,3.2656161582586489,3.299456900197911,3.3336554801692895,3.3682157592746531,3.4031416411157336,3.4384370722708515,3.4741060427770809,3.510152586617914,3.546580782216501,3.5833947529345083,3.620598667576691,3.6581967409012153,3.6961932341358157,3.7345924554998531,0,0.29761315174023223,0.90296675718383523,2.12836819691932,2.7638876398169598,3.1016477965242615,3.1337558100337777,3.1662029772517863,3.1989929537455821,3.2321294352781575,3.2656161582586489,3.299456900197911,3.3336554801692895,3.3682157592746531,3.4031416411157336,3.4384370722708515,3.4741060427770809,3.510152586617914,3.546580782216501,3.5833947529345083,3.620598667576691,3.6581967409012153,3.6961932341358157,3.7345924554998531,0,709903.3,1431862.4000000001,2886494.6300000004,1502631.45,804088.16,87028.239999999991,87823.900000000009,88628.13,89441.03,90262.69,91093.22,91932.7,92781.27,93638.96,94505.93,95382.25,96268.03,97163.39,98068.42,98983.219999999987,99907.920000000013,100842.62000000001,101787.42000000001,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000]
[7,"Stand Alone","DLC Smart Thermostats - Cooling",2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9151007262526325,5.878381118776506,14.019608603940169,18.42332953235886,20.924354123750835,21.398689148766085,21.886537378101941,22.388327719891539,22.904503284604779,23.43552186311414,23.981856420970004,24.543995609437236,25.122444293863712,25.71772409997094,26.330373978677233,26.96095079008445,27.610029907281096,28.278205840636801,28.966092883286343,29.674325778524981,30.403560409861846,30.720187430802316,31.040180054174549,0,213302.24000000002,431354.51999999996,876434.38,479655.28000000009,277565.78999999998,61898.92,63406.55,64962.33,66567.850000000006,68224.77,69934.799999999988,71699.69,73521.279999999999,75401.45,77342.149999999994,79345.390000000014,81413.240000000005,83547.89,85751.54,88026.48000000001,90375.12000000001,43895.700000000004,44258.02,0,304460.76,748824.95000000007,1662524.39,2158132.83,2440775.29,2496051.4,2552932.63,2611470.35,2671717.56,2733729.05,2797561.4200000004,2863273.1999999997,2930924.81,3000578.68,3072299.3699999996,3146153.5500000003,3222210.1,3300540.22,3381217.5200000005,3464317.96,3549920.16,3585940.7500000005,3622344.3100000005]
[8,"Stand Alone","DLC Smart Thermostats - Heating",2023,0,0,0.46914540590874004,1.4217394542547874,3.3505830838098998,4.3508508842096747,4.8843689247346473,4.9349889421898103,4.9861445363106762,5.0378414939297897,5.0900856657098297,5.1428829668615146,5.1962393778697482,5.2501609452280587,5.3046537821814601,5.3597240694778305,5.4153780561278761,5.4716220601738259,5.5284624694669215,5.5859057424538259,5.6439584089720398,5.7026270710544518,5.7619184037431008,5.8218391559122846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24242.58,49224.3,99671,51687.840000000004,27569.010000000002,2615.75,2643.42,2671.4,2699.67,2728.2599999999998,2757.1499999999996,2786.36,2815.87,2845.7100000000005,2875.8799999999997,2906.36,2937.18,2968.33,2999.82,3031.6600000000003,3063.83,3096.37,0,0,8016.4599999999991,24293.679999999997,57252.17,74343.649999999994,83459.87,84324.73000000001,85198.73000000001,86081.98,86974.590000000011,87876.650000000009,88788.260000000009,89709.510000000009,90640.54,91581.42,92532.28,93493.22,94464.349999999991,95445.779999999984,96437.62000000001,97439.989999999991,98452.989999999991,99476.75]
[9,"Stand Alone","DLC Water Heating",2023,0,0.19719852103499036,0.59699935483275579,1.4049012080166434,1.822234388475767,2.0423909835603418,2.0603731072715812,2.0785167068214263,2.096823263779299,2.1152942736318949,2.1339312459172182,2.1527357043599098,2.1717091870079397,2.1908532463706347,2.2101694495580726,2.229659378421863,2.2493246296973011,2.2691668151469524,2.2891875617056336,2.3093885116268487,2.3297713226306587,2.3503376680530246,2.3793403742670014,2.4087012334651448,0,0.19719852103499036,0.59699935483275579,1.4049012080166434,1.822234388475767,2.0423909835603418,2.0603731072715812,2.0785167068214263,2.096823263779299,2.1152942736318949,2.1339312459172182,2.1527357043599098,2.1717091870079397,2.1908532463706347,2.2101694495580726,2.229659378421863,2.2493246296973011,2.2691668151469524,2.2891875617056336,2.3093885116268487,2.3297713226306587,2.3503376680530246,2.3793403742670014,2.4087012334651448,0,467448.64,935460.44000000006,1877989.13,975187.37999999989,519471.37000000005,52460.159999999996,52817.409999999996,53177.83,53541.47,53908.34,54278.490000000005,54651.92,55028.689999999995,55408.82,55792.35,56179.28,56569.67,56963.55,57360.94,57761.87,58166.38,78705.959999999992,79535.490000000005,0,131112.39000000001,214442.91,382795.93,469707.56,515509.41,519183.42,522889.61,526628.26,530399.65,534204.07999999996,538041.85,541913.25,545818.57999999996,549758.14,553732.24000000011,557741.17999999993,561785.27,565864.84,569980.18999999994,574131.64999999991,578319.5199999999,584363.73,590482.77]
[10,"Stand Alone","CTA-2045 ERWH",2023,0,3.46291222742766E-2,0.10508239900459329,0.25936573272300917,0.4827487828873479,0.81657792352191816,1.2409842186990083,1.8441291918605651,2.5648798607702377,3.402480246324159,4.3353484890879148,4.6802242490770531,4.9722009164975329,5.1919522470312041,5.3568843351302284,5.4759712305515791,5.5578906241727548,5.612920845083246,5.6474621240603273,5.6635504251748872,5.665760377865058,5.6573388612724989,5.6907166507407876,5.7231928685835696,0,3.2129158901534706E-2,9.7496236509609285E-2,0.24064146859594704,0.44789793492489227,0.7576271108612449,1.1513944488998822,1.7109968705230374,2.3797147371317449,3.1568466456536983,4.0223687853302312,4.3423470974057157,4.6132452353600106,4.8171321650262779,4.9701573911502388,5.0806471042818124,5.1566525309838127,5.2077099819355244,5.2397576391682712,5.254684485389534,5.2567348960405749,5.2489213498972118,5.2798895128530834,5.3100211909050756,0,53969.63,99550.43,207985.58,296480.82,438571.88,555587.33000000007,787065.75,940497.04,1092763.6499999999,1201461.3900000001,441316.01,365989.56,285530.57,221471.6,167744.25999999998,123418.90000000001,91522.920000000013,65144.63,43038.35,24540.29,9089.4599999999991,68479.680000000008,69058.91,0,50012.29,59751.899999999994,80747.14,110923.56,155845.03999999998,212912.03,294008.09999999998,391037.37,503877.92,627924.51,673069.76,710359.57,739366.27,761759.85,778605.98,790870.95000000007,799548.54999999993,805340.83000000007,808637.87000000011,809941.02999999991,809636.64,815567.65999999992,821480.65]
[11,"Stand Alone","CTA-2045 HPWH",2023,0,4.1094378907530786E-3,2.0446191906531998E-2,6.0740409345462813E-2,0.12471197257974589,0.22408572998306192,0.352159255498952,0.53615501265787402,0.75743755365648968,1.0152511141870599,1.3316250730284742,1.4649965860874459,1.5945073291123508,1.7142855334863505,1.8264311290300022,1.9346920575924571,2.0406267850020243,2.1431638785775462,2.2423427540160175,2.3399315872607365,2.4355406039029548,2.5290893880970868,2.566845576451664,2.6052824371488619,0,1.5663776713632815E-3,7.7933915338799092E-3,2.3152173965759366E-2,4.7535953673894175E-2,8.541384326708637E-2,0.1342311063561028,0.20436401827766504,0.28870938143857228,0.38697912424170444,0.50757009510053952,0.55840677048176179,0.60777185190381089,0.65342722128403496,0.69617330030291558,0.73743867666080209,0.77781738441781212,0.8169010299510826,0.85470463718099321,0.89190217451642417,0.92834507323655224,0.96400268156166979,0.978394053804446,0.99304487514642736,0,14885.99,41287.06,92040.79,142008.62,216419.37,276158.7,393053.02,469606.75,544741.61,664668.99,277081.92,267552.87,252705.67,240648.76,232988.08000000002,227387.66,221069.66,215123.13,211282.8,207283.63999999998,203410.48,69573.67,70504.759999999995,0,45938.43,49616.649999999994,58556.68,72676.01999999999,94506.6,122524.82,162653.35999999999,210705.28999999998,266534.5,334774.61,362832.75,389895.66000000003,415450.57999999996,439777.77999999997,463313.86,486265.69999999995,508567.27,530258.68000000005,551549.39,572426.55000000005,592904.83000000007,599423.04,606035.01]
[12,"Stand Alone","Thermal Energy Storage",2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2543703278629958E-2,0.21573832837843082,0.50575623067310271,0.65328778092355011,0.72925962068580197,0.73271131177829563,0.7362296883622792,0.73981411358191984,0.74346400809573676,0.7471788475339779,0.75095816008848093,0.75480152422820856,0.75870856653399943,0.76267895964642518,0.76671242032095333,0.77080870758492459,0.77496762099114325,0.77918899896314164,0.7834727172274516,0.78781868732844695,0.79222685522156133,0.79669719994090127,0.80122973233748185,0,304587.78999999998,719546.49999999988,1356698.22,682852.17,345747.66,12655.06,12724.83,12795.34,12866.619999999999,12938.66,13011.47,13085.08,13159.47,13234.679999999998,13310.699999999999,13387.529999999999,13465.199999999999,13543.69,13623.039999999999,13703.25,13784.319999999998,13866.269999999999,13949.1,0,62934.549999999996,70122.44,83730.070000000007,90652.28,94216.86,94378.83,94543.9,94712.09,94883.34,95057.64,95234.97,95415.299999999988,95598.599999999991,95784.9,95974.159999999989,96166.36,96361.5,96559.56,96760.55,96964.46,97171.3,97381.03,97593.709999999992]
[13,"Stand Alone","Third Party Contracts",2023,0,11.425617090404396,19.871946258994146,24.802848159325094,24.796485628691574,24.799886566371157,24.815350772969488,24.844597286622946,24.903024196054243,24.9755229861135,25.064522046894034,25.173034542143359,25.304788636052507,25.464379575857532,25.657442915967501,25.890845240610339,26.172884321940646,26.513484514334724,26.9243654178021,27.419153134117046,28.013395426983934,28.724437607272328,29.571118854553252,30.650965882150107,0,11.20099091333314,19.500225910614205,24.339609838816351,24.334787970154157,24.339711694459986,24.356681545987854,24.387417261487688,24.447317595067481,24.521274665445482,24.611717466686684,24.721659738149135,24.854830192727476,25.015824600832143,25.210279015822479,25.445060497889042,25.728467273332946,26.070424129970775,26.482651081597897,26.978774625116511,27.574342901645409,28.286701582650036,29.134690192326872,30.215835773458359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,860271.27,1495877.27,1867056.4699999997,1866586.54,1866849.88,1868019.1500000001,1870223.3699999999,1874618.54,1880070.3899999997,1886761.2299999997,1894917.27,1904818.38,1916809.5,1931313.75,1948846.57,1970030.9000000001,1995611.8000000003,2026469.04,2063625.5600000003,2108248.59,2161640.25,2225214.84,2306293.85]
[14,"Stand Alone","Time-of-Use Opt-in",2023,0,0.66798470583443292,2.2423844101449588,5.2608586562868718,6.8101052228595895,7.6229183207911833,7.6853998583572531,7.754956642201809,7.8449759604361171,7.9397154293348819,8.0395922953598902,8.1450810550534882,8.2567239421771941,8.3751431293961467,8.5010545828595792,8.6352832688933283,8.7787790506901793,8.9326321108856792,9.098086100152047,9.2765464990167565,9.4695810244274394,9.678908545903381,9.9063732149999151,10.17590384726148,0,0.69877845255653748,2.3441909766562987,5.500186342199795,7.1204365821904911,7.9706660286091644,8.0361020274983002,8.1086328622112873,8.2016460341647477,8.29939937182011,8.4023103328382227,8.51085362409761,8.6255716889519576,8.7470869090279209,8.8761154589136666,9.0134825129545355,9.1601381420417756,9.3171727362823624,9.4858301536826648,9.667516082052849,9.8637984456538277,10.076396321427223,10.30715406853494,10.580000710384132,0,257094.57,628100.92999999993,1184551.7700000003,619231.69000000006,333832.25,40762.179999999993,41093.379999999997,41428.189999999988,41766.669999999984,42108.829999999994,42454.729999999989,42804.429999999993,43157.929999999993,43515.289999999994,43876.55999999999,44241.799999999988,44611.009999999995,44984.26999999999,45361.619999999988,45743.09,46128.739999999991,46518.599999999991,46912.739999999991,0,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985,74999.999999999985]
[15,"Stand Alone","Time-of-Use Opt-out",2023,0,35.736034273987592,33.957231706380838,31.509634467590988,30.365267874271634,29.91012302599658,30.120530380729367,30.356536931000402,30.664417312957791,30.990367335891762,31.336225521429061,31.704133344418107,32.096595424127514,32.51654966988238,32.96744703771239,33.453339190406375,33.97897029316298,34.549866315699497,35.172411588647819,35.853898299527174,36.602530876774431,37.427365118629382,38.338163279246572,39.431818166170409,0,37.017246312740063,35.171579561594164,32.641053904798554,31.459785505871771,30.991737153423344,31.212467760688892,31.45886077975776,31.777191690595714,32.113657137008772,32.470096466559113,32.848651972136281,33.251829083807998,33.68256651507707,34.144316020119959,34.64113005440322,35.177753570869314,35.759713322554852,36.393394419471974,37.086089825043544,37.846004740574486,38.682195734557489,39.604425829185949,40.709588598212001,0,19031537.509999998,1770123.54,9812.1400000000012,9812.1400000000012,9812.1400000000012,185989.33999999997,187874.63,189780.50000000003,191707.16,193654.88,195623.87000000002,197614.38,199626.62,201660.87999999998,203717.36,205796.34000000003,207898.05000000002,210022.75999999998,212170.71,214342.16,216537.38,218756.63999999998,221000.2,0,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015,75000.000000000015]
[16,"Stand Alone","Electric Vehicle TOU Opt-in",2023,2.6369270929971236E-2,5.186121138905548E-2,8.1174942922853599E-2,0.10359830457463712,0.13455610302754892,0.17724118348747739,0.23559510641272513,0.31168456689215901,0.43979542427459917,0.58026618012619369,0.73458046074243799,0.90447293646451454,1.0919802940610666,1.2995006457096558,1.5298610858541619,1.7863919544870297,2.0730046247128913,2.3942672150317157,2.7554695659408663,3.1626653883551827,3.6226763343532231,4.1430409733153608,4.7318928008076782,5.46474638765027,2.6369270929971236E-2,5.186121138905548E-2,8.1174942922853599E-2,0.10359830457463712,0.13455610302754892,0.17724118348747739,0.23559510641272513,0.31168456689215901,0.43979542427459917,0.58026618012619369,0.73458046074243799,0.90447293646451454,1.0919802940610666,1.2995006457096558,1.5298610858541619,1.7863919544870297,2.0730046247128913,2.3942672150317157,2.7554695659408663,3.1626653883551827,3.6226763343532231,4.1430409733153608,4.7318928008076782,5.46474638765027,21573.609999999997,21922.499999999996,26224.29,21328.67,29830.300000000003,41613.480000000003,57438.380000000005,75125.87,130422.23,140873.99,152097.91,164149.82999999999,177091.27,190990.1,205921.32,221967.71,239219.93,257776.12,277740.31,299219.51,322318.93,347135.07,373747.16000000003,453442.16,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000]
[17,"Stand Alone","Variable Peak Pricing Rates",2023,0,0.44270230747081529,1.4307251053340349,3.3284404582613627,4.274074377702088,4.7441743280118214,4.7407002193777519,4.7387788229955152,4.7387057487095392,4.7408589521736157,4.7457187212334224,4.7538918228904095,4.766140252758345,4.7834148209037428,4.8068934174450391,4.8380231555905135,4.8785646154174662,4.9306350590917409,4.9967457760472165,5.0798267969614086,5.1832304492719894,5.310704237019606,5.466324164262538,5.6675122458355869,0,0.4323250993366865,1.3985964014860501,3.2536811282646196,4.1782483209259418,4.6380224604518663,4.6348659220299524,4.6332582885296159,4.633495313886268,4.6359550909900342,4.6411180384187407,4.6495910477337885,4.6621362332512124,4.6797045181800803,4.7034739005039796,4.734891596286424,4.7757182837034833,4.8280713185034632,4.8944620794139855,4.9778206823332702,5.0814995360510391,5.2092462222850777,5.3651368192794973,5.5665934127376762,0,21647.9,37677.29,62599.9,36046.78,22790.149999999998,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,9812.14,0,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991,74999.989999999991]
[18,"Stand Alone","Peak Time Rebate",2023,0,0.93586015439701131,3.1887904667186113,7.5008740080540042,9.7302199661938236,10.91623033983541,11.033064526859173,11.163175242624932,11.333796332611902,11.512345160858676,11.699309172123806,11.895196672694434,12.100536379748274,12.315876793534491,12.541785385545664,12.778847598540683,13.027665657374692,13.288857193049195,13.563053686144878,13.850898739752742,14.153046196067674,14.470158114829731,14.802902635657031,15.187055598991694,0,0.99383666929742931,3.3787610076223396,7.9469493395178015,10.307896875816605,11.562740658206506,11.684256520158216,11.819083765819125,11.994456508269161,12.177792381269427,12.369579101440129,12.570325249086741,12.780559817579629,13.00083158555274,13.231708305093536,13.473775701783973,13.727636285548748,13.99390797472377,14.273222539507602,14.566223874911286,14.873566117370819,15.195911623207488,15.533928830979947,15.923393882449549,0,271218.95,648037.64999999991,1230689.6399999999,642986.71,346327.16000000003,41802.22,42140.14,42481.69,42826.929999999993,43175.9,43528.609999999993,43885.14,44245.520000000004,44609.780000000006,44977.97,45350.140000000007,45726.34,46106.59,46490.96,46879.47,47272.189999999995,47669.159999999996,48070.399999999994,0,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000]
[19,"Stand Alone","Ancillary Battery Storage",2023,0,7.9495145487681829E-2,0.18217761430844442,0.36786486072657149,0.55703074280594045,0.74973165006446829,1.04100153074033,1.3379327543536441,1.6406175738119644,2.0466068547136009,2.4604595167802294,2.8823026898059698,3.4126367933818287,3.9532057176106057,4.5041738306128751,5.1690894288442104,5.2203479966542998,5.2721604514425309,5.3245322724216715,5.3774690227148652,5.430976349153779,5.4850599821317898,5.5397257355098963,5.5949795065731855,0,7.9495145487681829E-2,0.18217761430844442,0.36786486072657149,0.55703074280594045,0.74973165006446829,1.04100153074033,1.3379327543536441,1.6406175738119644,2.0466068547136009,2.4604595167802294,2.8823026898059698,3.4126367933818287,3.9532057176106057,4.5041738306128751,5.1690894288442104,5.2203479966542998,5.2721604514425309,5.3245322724216715,5.3774690227148652,5.430976349153779,5.4850599821317898,5.5397257355098963,5.5949795065731855,0,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,7328.5999999999995,0,60715.30999999999,61640.85,63314.879999999997,65021.770000000011,66762.03,69393.360000000015,72078.089999999982,74817.099999999991,78491.780000000013,82240.58,86064.66,90873.25,95778.239999999991,100781.10000000002,106819.85,107302.57,107790.42000000001,108283.47000000002,108781.74,109285.28,109794.20000000001,110308.51000000002,110828.29000000001]
[20,"Stand Alone","Ancillary EV",2023,0,3.789812514671672E-2,0.14636941078148233,0.44766488240797392,0.76678030748813075,1.1488493267520103,1.5591691170514848,2.0960720249873379,3.0320757429839782,4.0410324677680665,5.1277713613474036,6.2973299534278677,7.5549496277501884,8.9060693351028135,10.356317464675408,11.911501832316775,13.577597775248892,15.360734377388326,17.26717888695223,19.303319427588324,21.475646144789007,23.79073096959403,26.255206220204457,29.227074374711727,0,3.789812514671672E-2,0.14636941078148233,0.44766488240797392,0.76678030748813075,1.1488493267520103,1.5591691170514848,2.0960720249873379,3.0320757429839782,4.0410324677680665,5.1277713613474036,6.2973299534278677,7.5549496277501884,8.9060693351028135,10.356317464675408,11.911501832316775,13.577597775248892,15.360734377388326,17.26717888695223,19.303319427588324,21.475646144789007,23.79073096959403,26.255206220204457,29.227074374711727,0,17484.399999999998,28250.699999999997,57667.040000000001,60385.57,69989.459999999992,74299.260000000009,93610.18,154495.09,165624.45000000001,177490.53,190125.1,203559.28000000003,217823.19999999998,232945.75,248954.32,265874.47000000003,283729.63,302540.89,322326.7,343102.62,364881.1,387671.39,465076.83,0,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
[21,"Stand Alone","Ancillary Cooling",2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47877518156315813,1.4695952796941265,3.5049021509850422,4.605832383089715,5.2310885309377086,5.3496722871915212,5.4716343445254854,5.5970819299728847,5.7261258211511947,5.8588804657785349,5.9954641052425011,6.1359989023593089,6.280611073465928,6.4294310249927351,6.5825934946693083,6.7402376975211125,6.9025074768202739,7.0695514601592002,7.2415232208215858,7.4185814446312452,7.6008901024654616,7.6800468577005789,7.7600450135436372,0,106651.12000000001,215677.25,438217.19,239827.63000000003,138782.9,30949.460000000003,31703.269999999997,32481.16,33283.919999999998,34112.379999999997,34967.409999999996,35849.849999999991,36760.639999999999,37700.730000000003,38671.07,39672.680000000008,40706.630000000005,41773.939999999995,42875.76,44013.24,45187.570000000007,21947.850000000002,22129.01,0,63509.5,132941.4,275706.93,353145.75,397308.64999999997,405945.53,414833.22000000003,423979.73000000004,433393.37,443082.66000000003,453056.48000000004,463323.94999999995,473894.5,484777.91999999993,495984.26999999996,507523.99,519407.83,531646.92000000004,544252.74,557237.18999999994,570612.52,576240.75,581928.80000000005]
[22,"Stand Alone","Ancillary Heating",2023,0,0,0.11728635147718501,0.35543486356369686,0.83764577095247494,1.0877127210524187,1.2210922311836618,1.2337472355474526,1.2465361340776691,1.2594603734824474,1.2725214164274574,1.2857207417153786,1.2990598444674371,1.3125402363070147,1.326163445545365,1.3399310173694576,1.353844514031969,1.3679055150434565,1.3821156173667304,1.3964764356134565,1.41098960224301,1.4256567677636129,1.4404796009357752,1.4554597889780712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12121.3,24612.15,49835.5,25843.920000000002,13784.5,1307.8799999999999,1321.72,1335.7,1349.84,1364.1299999999999,1378.57,1393.18,1407.94,1422.8600000000001,1437.9399999999998,1453.19,1468.6000000000001,1484.1799999999998,1499.9200000000003,1515.84,1531.9099999999999,1548.17,0,0,4008.2299999999996,12146.84,28626.079999999998,37171.82,41729.93,42162.369999999995,42599.37,43040.99,43487.29,43938.32,44394.130000000005,44854.75,45320.27,45790.720000000001,46266.14,46746.609999999993,47232.169999999991,47722.899999999994,48218.799999999996,48719.990000000005,49226.490000000005,49738.37]
[23,"Stand Alone","Ancillary DLC WH",2023,0,0.19719852103499036,0.59699935483275579,1.4049012080166434,1.822234388475767,2.0423909835603418,2.0603731072715812,2.0785167068214263,2.096823263779299,2.1152942736318949,2.1339312459172182,2.1527357043599098,2.1717091870079397,2.1908532463706347,2.2101694495580726,2.229659378421863,2.2493246296973011,2.2691668151469524,2.2891875617056336,2.3093885116268487,2.3297713226306587,2.3503376680530246,2.3793403742670014,2.4087012334651448,0,0.19719852103499036,0.59699935483275579,1.4049012080166434,1.822234388475767,2.0423909835603418,2.0603731072715812,2.0785167068214263,2.096823263779299,2.1152942736318949,2.1339312459172182,2.1527357043599098,2.1717091870079397,2.1908532463706347,2.2101694495580726,2.229659378421863,2.2493246296973011,2.2691668151469524,2.2891875617056336,2.3093885116268487,2.3297713226306587,2.3503376680530246,2.3793403742670014,2.4087012334651448,0,64640.22,119005.62,228494.77000000002,123631.69,70698.080000000002,16448.740000000002,16490.46,16532.560000000001,16575.04,16617.899999999998,16661.14,16704.77,16748.79,16793.2,16838.009999999998,16883.22,16928.84,16974.86,17021.3,17068.16,17115.43,19485.989999999998,19582.32,0,80971.97,123479.76,209358.06,253691.89,277055.09000000003,278928.53000000003,280818.36000000004,282724.74,284647.82,286587.73,288544.62999999995,290518.68000000005,292510,294518.77999999997,296545.15999999997,298589.31,300651.34999999998,302731.49,304829.86,306946.63,309081.96000000002,312165.17,315286.53999999998]
[24,"Stand Alone","Ancillary ERWH",2023,0,3.46291222742766E-2,0.10508239900459329,0.25936573272300917,0.4827487828873479,0.81657792352191816,1.2409842186990083,1.8441291918605651,2.5648798607702377,3.402480246324159,4.3353484890879148,4.6802242490770531,4.9722009164975329,5.1919522470312041,5.3568843351302284,5.4759712305515791,5.5578906241727548,5.612920845083246,5.6474621240603273,5.6635504251748872,5.665760377865058,5.6573388612724989,5.6907166507407876,5.7231928685835696,0,3.2129158901534706E-2,9.7496236509609285E-2,0.24064146859594704,0.44789793492489227,0.7576271108612449,1.1513944488998822,1.7109968705230374,2.3797147371317449,3.1568466456536983,4.0223687853302312,4.3423470974057157,4.6132452353600106,4.8171321650262779,4.9701573911502388,5.0806471042818124,5.1566525309838127,5.2077099819355244,5.2397576391682712,5.254684485389534,5.2567348960405749,5.2489213498972118,5.2798895128530834,5.3100211909050756,0,18465.89,30561.600000000002,59269.279999999999,82731.17,120378.04,151362.83000000002,212635.22,253206.44,293476.32,322798.08999999997,121537.14000000001,101853.42,80066.450000000012,62850.439999999995,48417.52,36542.019999999997,28200.5,21319.21,15552.36,10726.779999999999,6696.13,22189.23,22340.329999999998,0,35012.300000000003,44751.899999999994,65747.14,95923.56,140845.04,197912.03000000003,279008.09999999998,376037.37,488877.92000000004,612924.51,658069.7699999999,695359.57000000007,724366.27,746759.84000000008,763605.98,775870.95,784548.54999999993,790340.83,793637.87,794941.03,794636.64,800567.66,806480.65]
[25,"Stand Alone","Ancillary HPWH",2023,0,4.1094378907530786E-3,2.0446191906531998E-2,6.0740409345462813E-2,0.12471197257974589,0.22408572998306192,0.352159255498952,0.53615501265787402,0.75743755365648968,1.0152511141870599,1.3316250730284742,1.4649965860874459,1.5945073291123508,1.7142855334863505,1.8264311290300022,1.9346920575924571,2.0406267850020243,2.1431638785775462,2.2423427540160175,2.3399315872607365,2.4355406039029548,2.5290893880970868,2.566845576451664,2.6052824371488619,0,1.5663776713632815E-3,7.7933915338799092E-3,2.3152173965759366E-2,4.7535953673894175E-2,8.541384326708637E-2,0.1342311063561028,0.20436401827766504,0.28870938143857228,0.38697912424170444,0.50757009510053952,0.55840677048176179,0.60777185190381089,0.65342722128403496,0.69617330030291558,0.73743867666080209,0.77781738441781212,0.8169010299510826,0.85470463718099321,0.89190217451642417,0.92834507323655224,0.96400268156166979,0.978394053804446,0.99304487514642736,0,8238.7999999999993,15233.03,28715.52,41996.639999999999,61786.09,77696.289999999994,108809.22,129238.93000000001,149284.72,181301.46000000002,78336.790000000008,75857.25,71691.710000000006,68331.02,66274.17,64812.25,63100.13,61475.649999999994,60473.590000000004,59403.74,58356.01,23403.040000000001,23669.98,0,30938.43,34616.639999999999,43556.68,57676.020000000004,79506.600000000006,107524.83,147653.35999999999,195705.29,251534.49,319774.62,347832.75,374895.66,400450.57,424777.79,448313.87,471265.69,493567.27,515258.68999999994,536549.39,557426.56000000006,577904.83000000007,584423.04,591035.01]
[26,"Stand Alone","Ancillary Third Party",2023,0,1.4735529519618693,2.5300033752639353,3.1581144947957318,3.1581682691374811,3.1594358516999694,3.162207315465166,3.166700821904274,3.1748420504109389,3.1847511111275653,3.1967374235765837,3.211184791065488,3.2285679850537501,3.2494721124332568,3.2746146747913687,3.304869855818835,3.3412940102328119,3.3851505462793234,3.4379314048308172,3.5013712291641812,3.5774492993251439,3.6683737332496174,3.7765428248046828,3.9143275920454701,0,1.4444018717205287,2.4820570672306408,3.0983582444809548,3.0986058962697487,3.1000654672810271,3.1030271074962661,3.1077090516836994,3.1160370490242637,3.1261312761204096,3.1383012158001726,3.1529307316858479,3.1704946527158668,3.1915781405719752,3.2168987490812682,3.2473307117557213,3.2839304308398662,3.3279613599313151,3.3809154831901558,3.4445274852228853,3.5207766855471596,3.6118712398081891,3.7202094779097736,3.8581624523564981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55484.21,95243.38,118889.03,118891.57,118939.72,119044.3,119213.56000000001,119519.77000000002,119892.34000000003,120342.9,120885.89000000001,121539.07,122324.44,123268.90000000002,124405.31,125773.27,127420.26,129402.23000000001,131784.33000000002,134640.81,138054.59,142115.68,147288.44]
[]
[null,null,"Winter"]
[null,null,"Battery Energy Storage",null,{"$f":"IFERROR(E3/$AA3,0)","v":0},{"$f":"IFERROR(F3/$AA3,0)","v":1.4350014654717344E-2},3.288567394964656E-2,6.6404886864441834E-2,0.10055204344058909,0.13533732279536043,0.18791571648889807,0.24151606383280561,0.29615501780088688,0.3694419096589488,0.44414825467054642,0.52029700158805281,0.61602991850420863,0.71361036743576955,0.81306801918746885,0.93309482736845795,0.94234773450815978,0.95170062619666174,0.9611544915105048,0.97071033467325685,0.98036917501907561,0.99013204696620694,1]
[null,null,"Behavioral",null,{"$f":"IFERROR(E4/$AA4,0)","v":0},0.32071527626319668,0.58158811632397733,0.73276506412666564,0.73952317711521354,0.74683705766397046,0.75488365053942841,0.76374319017093029,0.77507366411207435,0.78689155927433008,0.79922659949834096,0.81210977894945524,0.82557333468698502,0.83965070844708078,0.85437649722355158,0.86978639239460065,0.88591710733191509,0.90280629363901943,0.92049244639405969,0.93901479901282892,0.95841320859431989,0.97872803285588716,1]
[null,null,"DLC Central AC",null,{"$f":"IFERROR(E5/$AA5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DLC Electric Vehicle Charging",null,{"$f":"IFERROR(E6/$AA6,0)","v":0},1.4434518178551787E-3,5.5748718769858705E-3,1.7050518615369988E-2,2.9204886111237699E-2,4.3757010214146547E-2,5.9385140759307398E-2,7.9834529099006818E-2,0.11548474300882357,0.15391356799392905,0.19530493565125281,0.23985071382078177,0.2877505346705807,0.3392115552400129,0.39444814783841975,0.45368151872105222,0.51713925464429888,0.58505479822008077,0.65766685441855088,0.73521873207507438,0.81795762580080666,0.90613384522899265,1]
[null,null,"DLC Smart Appliances",null,{"$f":"IFERROR(E7/$AA7,0)","v":0},8.0518829208293632E-2,0.24429641525355814,0.57582709076543737,0.74776600267847404,0.8391465489085661,0.84783332783911169,0.85661186433940784,0.86548314741816224,0.87444817695897381,0.88350796384219954,0.89266353006820998,0.90191590888205042,0.91126614489952529,0.92071529423471854,0.93026442462897141,0.93991461558133071,0.94966695848048677,0.95952255673821807,0.9694825259243568,0.97954799390330061,0.98972010097207919,1]
[null,null,"DLC Smart Thermostats - Cooling",null,{"$f":"IFERROR(E8/$AA8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DLC Smart Thermostats - Heating",null,{"$f":"IFERROR(E9/$AA9,0)","v":0},0,8.1421737177668166E-2,0.24674758554914389,0.58150477827545577,0.75510456402562764,0.84769838489236971,0.85648365637803991,0.86536187896578676,0.87433405697954159,0.8834012058211671,0.89256435209505158,0.90182453373413407,0.91118280012736896,0.92064021224865156,0.93019784278722273,0.93985677627956299,0.94961810924280177,0.9594829503096538,0.96945242036490276,0.9795276526834481,0.989709793069938,1]
[null,null,"DLC Water Heating",null,{"$f":"IFERROR(E10/$AA10,0)","v":0},8.2879491798537194E-2,0.2509096055736339,0.59045827289399422,0.76585696110718882,0.85838537674103776,0.86594298552442972,0.87356846010808809,0.88126242317275139,0.88902550324837382,0.89685833477045673,0.90476155813692638,0.9127358197655826,0.92078177215211021,0.92890007392866392,0.93709138992303687,0.94535639121840476,0.95369575521367345,0.96211016568441121,0.97060031284439385,0.97916689340775243,0.98781061065173925,1]
[null,null,"CTA-2045 ERWH",null,{"$f":"IFERROR(E11/$AA11,0)","v":0},6.0851953101141946E-3,1.8465582711961984E-2,4.5576989444597683E-2,8.4830929479594849E-2,0.14349298579391057,0.21807169375362653,0.32405921873135363,0.45071298013693145,0.59790013369954764,0.76182821165829118,0.82243143286141407,0.8737389720238975,0.91235472888205438,0.94133738576368886,0.96226390569608589,0.97665917410406611,0.98632934822938079,0.99239910729436343,0.99522622066196809,0.99561456413886273,0.99413469488698869,1]
[null,null,"CTA-2045 HPWH",null,{"$f":"IFERROR(E12/$AA12,0)","v":0},1.6009681020366839E-3,7.9654935591397143E-3,2.3663445087112978E-2,4.8585693554710936E-2,8.7300043305617081E-2,0.13719534152333665,0.20887700357846997,0.29508497145494444,0.3955248120498604,0.51877880198359094,0.57073810732027619,0.62119332138264172,0.66785690156559052,0.7115469453190908,0.75372358794833372,0.79499398161027279,0.83494071409632531,0.87357914110118373,0.91159811432653182,0.94884578419780841,0.98529082204985219,1]
[null,null,"Thermal Energy Storage",null,{"$f":"IFERROR(E13/$AA13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Third Party Contracts",null,{"$f":"IFERROR(E14/$AA14,0)","v":0},0.38637757152854979,0.67200522092975656,0.83875244225011947,0.83853728195588728,0.83865229071481551,0.83917524037642266,0.84016426327397709,0.84214007317547834,0.84459174875853105,0.8476014103549786,0.85127095345826953,0.85572645257405167,0.86112330416394167,0.86765208452763232,0.87554499942851371,0.88508265279623133,0.89660065433243752,0.91049532316415505,0.92722745016782304,0.94732281063726254,0.97136796712206397,1]
[null,null,"Time-of-Use Opt-in",null,{"$f":"IFERROR(E15/$AA15,0)","v":0},6.7429794066610746E-2,0.22635775590905577,0.53105799086198846,0.68744686628078422,0.76949637928528702,0.7758035853848374,0.78282500304546376,0.7919120136275003,0.80147550036907733,0.81155758226296126,0.82220615741798075,0.83347596168445637,0.84542980035466175,0.85813994671506544,0.87168967708768097,0.88617487552332785,0.90170559063534694,0.91840736288594649,0.93642206867095468,0.95590796136056144,0.97703855243893756,1]
[null,null,"Time-of-Use Opt-out",null,{"$f":"IFERROR(E16/$AA16,0)","v":0},0.93212692568744993,0.88572922649016828,0.8218869077812071,0.79203762718359361,0.78016577915164997,0.78565397516146473,0.79180989214037734,0.7998405424277909,0.80834251526774725,0.81736376605167627,0.82696015230287168,0.83719700368385208,0.84815095165199061,0.85991200980560567,0.87258586037989783,0.88629624861441048,0.90118731207976832,0.91742557754944787,0.93520125203639592,0.9547283371446309,0.9762430413271721,1]
[null,null,"Electric Vehicle TOU Opt-in",null,{"$f":"IFERROR(E17/$AA17,0)","v":5.5726687057387082E-3},1.0959929476889963E-2,1.7154856701106582E-2,2.189362881529229E-2,2.8435999861320144E-2,3.7456719953001559E-2,4.9788766637425055E-2,6.5868898559781008E-2,9.2942812271556804E-2,0.12262876708177943,0.15524030058691393,0.19114400400409148,0.2307702942625155,0.27462596901769337,0.32330848357195091,0.37752164507659891,0.43809205152725644,0.50598509218616339,0.58231867921237357,0.66837215496837821,0.76558715229873231,0.87555681155925436,1]
[null,null,"Variable Peak Pricing Rates",null,{"$f":"IFERROR(E18/$AA18,0)","v":0},8.0987203496838411E-2,0.26173440548728488,0.60889920872638237,0.78189186174594594,0.86789114319784544,0.86725559570200128,0.86690409873173413,0.86689073064675048,0.86728463400838307,0.8681736718542501,0.86966884510255849,0.87190955192854813,0.87506973190073767,0.87936486622423671,0.8850596873160762,0.89247627268655294,0.90200195065762867,0.91409613222623942,0.92929483219675246,0.94821131962108196,0.97153115648348554,1]
[null,null,"Peak Time Rebate",null,{"$f":"IFERROR(E19/$AA19,0)","v":0},6.3221394981192683E-2,0.21541656695339576,0.50671643208582628,0.6573183790830186,0.73743850165848845,0.7453311555453237,0.75412069628393208,0.76564688774694822,0.7777086321656872,0.79033885853864017,0.80357190515064569,0.8174434891303457,0.83199066403829303,0.84725176502446098,0.86326634127547175,0.88007507568102405,0.89771969188253498,0.91624284912030551,0.93568802556255992,0.95609939107320807,0.97752167064682371,1]
[]
[null,null,"Summer"]
[null,null,"Battery Energy Storage",null,{"$f":"IFERROR(AC3/$AY3,0)","v":0},{"$f":"IFERROR(AD3/$AY3,0)","v":1.4350014654717344E-2},3.288567394964656E-2,6.6404886864441834E-2,0.10055204344058909,0.13533732279536043,0.18791571648889807,0.24151606383280561,0.29615501780088688,0.3694419096589488,0.44414825467054642,0.52029700158805281,0.61602991850420863,0.71361036743576955,0.81306801918746885,0.93309482736845795,0.94234773450815978,0.95170062619666174,0.9611544915105048,0.97071033467325685,0.98036917501907561,0.99013204696620694,1]
[null,null,"Behavioral",null,{"$f":"IFERROR(AC4/$AY4,0)","v":0},0.32474469253200272,0.58752516334831439,0.74017016621534859,0.74690408912264439,0.75416668568750744,0.7621254994924489,0.770856512664576,0.78192946311995504,0.79346645696052764,0.80549565530327438,0.81804642211589562,0.83114929824772765,0.84483596524853555,0.85913919858164922,0.87409280999282213,0.88973157897464106,0.90609117346557455,0.92320806013885226,0.9411194048642002,0.95986296415881445,0.97947696867571243,1]
[null,null,"DLC Central AC",null,{"$f":"IFERROR(AC5/$AY5,0)","v":0},6.2340138079119006E-2,0.1913523845522638,0.45636468317517748,0.59971409920130492,0.68112716339648827,0.6965676624521564,0.71244804177714394,0.72878226313955874,0.7455847506203378,0.76287040617519031,0.78065462572419186,0.79895331578698714,0.81778291068218234,0.83716039031013401,0.8571032985390078,0.87762976221464783,0.8987585108155054,0.9205088967746009,0.94290091649124552,0.96595523205601674,0.98969319371329756,1]
[null,null,"DLC Electric Vehicle Charging",null,{"$f":"IFERROR(AC6/$AY6,0)","v":0},1.4434518178551787E-3,5.5748718769858705E-3,1.7050518615369988E-2,2.9204886111237699E-2,4.3757010214146547E-2,5.9385140759307398E-2,7.9834529099006818E-2,0.11548474300882357,0.15391356799392905,0.19530493565125281,0.23985071382078177,0.2877505346705807,0.3392115552400129,0.39444814783841975,0.45368151872105222,0.51713925464429888,0.58505479822008077,0.65766685441855088,0.73521873207507438,0.81795762580080666,0.90613384522899265,1]
[null,null,"DLC Smart Appliances",null,{"$f":"IFERROR(AC7/$AY7,0)","v":0},8.0518829208293632E-2,0.24429641525355814,0.57582709076543737,0.74776600267847404,0.8391465489085661,0.84783332783911169,0.85661186433940784,0.86548314741816224,0.87444817695897381,0.88350796384219954,0.89266353006820998,0.90191590888205042,0.91126614489952529,0.92071529423471854,0.93026442462897141,0.93991461558133071,0.94966695848048677,0.95952255673821807,0.9694825259243568,0.97954799390330061,0.98972010097207919,1]
[null,null,"DLC Smart Thermostats - Cooling",null,{"$f":"IFERROR(AC8/$AY8,0)","v":0},6.2340138079119006E-2,0.1913523845522638,0.45636468317517748,0.59971409920130492,0.68112716339648827,0.6965676624521564,0.71244804177714394,0.72878226313955874,0.7455847506203378,0.76287040617519031,0.78065462572419186,0.79895331578698714,0.81778291068218234,0.83716039031013401,0.8571032985390078,0.87762976221464783,0.8987585108155054,0.9205088967746009,0.94290091649124552,0.96595523205601674,0.98969319371329756,1]
[null,null,"DLC Smart Thermostats - Heating",null,{"$f":"IFERROR(AC9/$AY9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DLC Water Heating",null,{"$f":"IFERROR(AC10/$AY10,0)","v":0},8.2879491798537194E-2,0.2509096055736339,0.59045827289399422,0.76585696110718882,0.85838537674103776,0.86594298552442972,0.87356846010808809,0.88126242317275139,0.88902550324837382,0.89685833477045673,0.90476155813692638,0.9127358197655826,0.92078177215211021,0.92890007392866392,0.93709138992303687,0.94535639121840476,0.95369575521367345,0.96211016568441121,0.97060031284439385,0.97916689340775243,0.98781061065173925,1]
[null,null,"CTA-2045 ERWH",null,{"$f":"IFERROR(AC11/$AY11,0)","v":0},6.0851953101141954E-3,1.8465582711961984E-2,4.557698944459769E-2,8.4830929479594835E-2,0.14349298579391057,0.21807169375362656,0.32405921873135363,0.45071298013693151,0.59790013369954775,0.76182821165829129,0.82243143286141418,0.87373897202389761,0.9123547288820546,0.94133738576368897,0.96226390569608589,0.97665917410406622,0.98632934822938079,0.99239910729436343,0.99522622066196809,0.99561456413886273,0.9941346948869888,1]
[null,null,"CTA-2045 HPWH",null,{"$f":"IFERROR(AC12/$AY12,0)","v":0},1.6009681020366844E-3,7.9654935591397143E-3,2.3663445087112975E-2,4.8585693554710936E-2,8.7300043305617067E-2,0.13719534152333668,0.20887700357847,0.29508497145494439,0.39552481204986034,0.51877880198359094,0.57073810732027597,0.62119332138264172,0.66785690156559052,0.71154694531909068,0.75372358794833372,0.7949939816102729,0.8349407140963252,0.87357914110118362,0.91159811432653171,0.9488457841978083,0.98529082204985208,1]
[null,null,"Thermal Energy Storage",null,{"$f":"IFERROR(AC13/$AY13,0)","v":0},7.850373176066068E-2,0.27079087060232448,0.63481612676763466,0.819995075885808,0.91535356311017313,0.9196860637048152,0.92410226672930751,0.92860137281365995,0.93318265477886286,0.93784545444543221,0.94258917960824606,0.94741330116912614,0.9523173504190553,0.95730091646236548,0.96236364377561234,0.96750522989424703,0.97272542322055366,0.9780240209466553,0.98340086708672925,0.98885585061286407,0.99438890368929178,1]
[null,null,"Third Party Contracts",null,{"$f":"IFERROR(AC14/$AY14,0)","v":0},0.38445546664103936,0.6693129661543451,0.83541680649916816,0.83525130384132751,0.8354203025254846,0.8360027645807131,0.83705771712343591,0.8391136968913474,0.84165215087489031,0.84475645027344792,0.84853003670037364,0.85310089205182038,0.85862675853750792,0.86530108435688957,0.87335956998061515,0.88308703828637192,0.89482414118262621,0.90897314873705315,0.92600176789323951,0.9464436628506725,0.97089419506165986,1]
[null,null,"Time-of-Use Opt-in",null,{"$f":"IFERROR(AC15/$AY15,0)","v":0},6.7795479519388024E-2,0.22743338860263124,0.53362803210543175,0.69082469659858214,0.77331395025340066,0.7796625503086666,0.78669949127517502,0.79572362842641886,0.80520765641371528,0.81519207697576679,0.82572294616988717,0.83685289184563405,0.84864229746312825,0.86116064627481781,0.87448799668866428,0.88871652457445016,0.90395201957107318,0.92031516077172426,0.93794232799578114,0.95698564124169239,0.977611885339702,1]
[null,null,"Time-of-Use Opt-out",null,{"$f":"IFERROR(AC16/$AY16,0)","v":0},0.93467448492740679,0.88807194714270898,0.82417692521486241,0.79435024867063986,0.78253216665962622,0.78810554899365015,0.79432689961066361,0.80236466064805156,0.81086031332748276,0.81986030062909565,0.82941871481264873,0.83959881724389274,0.85047480956674182,0.86213384754988076,0.87467825449131764,0.88822783904483582,0.90292215008460519,0.91892240974371986,0.93641276318449862,0.95560038930508573,0.97671396377248232,1]
[null,null,"Electric Vehicle TOU Opt-in",null,{"$f":"IFERROR(AC17/$AY17,0)","v":5.5726687057387082E-3},1.0959929476889963E-2,1.7154856701106582E-2,2.189362881529229E-2,2.8435999861320144E-2,3.7456719953001559E-2,4.9788766637425055E-2,6.5868898559781008E-2,9.2942812271556804E-2,0.12262876708177943,0.15524030058691393,0.19114400400409148,0.2307702942625155,0.27462596901769337,0.32330848357195091,0.37752164507659891,0.43809205152725644,0.50598509218616339,0.58231867921237357,0.66837215496837821,0.76558715229873231,0.87555681155925436,1]
[null,null,"Variable Peak Pricing Rates",null,{"$f":"IFERROR(AC18/$AY18,0)","v":0},8.0580442568237237E-2,0.2606823364616212,0.60644886381510166,0.77877758977394596,0.86447421877206154,0.86388587619511714,0.86358623173972138,0.86363041054906708,0.8640888848036149,0.86505119901900518,0.86663047082519662,0.86896874959421944,0.87224327651135913,0.87667361689680545,0.88252951523467182,0.89013914175348674,0.89989714729247883,0.91227162405734874,0.92780871206221338,0.94713326187522118,0.97094377976825674,1]
[null,null,"Peak Time Rebate",null,{"$f":"IFERROR(AC19/$AY19,0)","v":0},6.3978448730586446E-2,0.21750846449636996,0.51158656808500869,0.66357307207814331,0.74435390969131143,0.75217651936552121,0.76085605222085506,0.77214571012763544,0.78394799627141065,0.79629430751420549,0.80921738382225805,0.82275127925723712,0.83693132156139738,0.85179405989713308,0.86737720047440114,0.88371952999882186,0.90086082709579229,0.91884176210733837,0.93770378591288972,0.95748900868580389,0.97824006975631705,1]
[]
[null,null,"Max"]
[null,null,"Battery Energy Storage",null,{"$f":"MAX(E30,E49)","v":0},{"$f":"MAX(F30,F49)","v":1.4350014654717344E-2},3.288567394964656E-2,6.6404886864441834E-2,0.10055204344058909,0.13533732279536043,0.18791571648889807,0.24151606383280561,0.29615501780088688,0.3694419096589488,0.44414825467054642,0.52029700158805281,0.61602991850420863,0.71361036743576955,0.81306801918746885,0.93309482736845795,0.94234773450815978,0.95170062619666174,0.9611544915105048,0.97071033467325685,0.98036917501907561,0.99013204696620694,1]
[null,null,"Behavioral",null,{"$f":"MAX(E31,E50)","v":0},0.32474469253200272,0.58752516334831439,0.74017016621534859,0.74690408912264439,0.75416668568750744,0.7621254994924489,0.770856512664576,0.78192946311995504,0.79346645696052764,0.80549565530327438,0.81804642211589562,0.83114929824772765,0.84483596524853555,0.85913919858164922,0.87409280999282213,0.88973157897464106,0.90609117346557455,0.92320806013885226,0.9411194048642002,0.95986296415881445,0.97947696867571243,1]
[null,null,"DLC Central AC",null,0,6.2340138079119006E-2,0.1913523845522638,0.45636468317517748,0.59971409920130492,0.68112716339648827,0.6965676624521564,0.71244804177714394,0.72878226313955874,0.7455847506203378,0.76287040617519031,0.78065462572419186,0.79895331578698714,0.81778291068218234,0.83716039031013401,0.8571032985390078,0.87762976221464783,0.8987585108155054,0.9205088967746009,0.94290091649124552,0.96595523205601674,0.98969319371329756,1]
[null,null,"DLC Electric Vehicle Charging",null,0,1.4434518178551787E-3,5.5748718769858705E-3,1.7050518615369988E-2,2.9204886111237699E-2,4.3757010214146547E-2,5.9385140759307398E-2,7.9834529099006818E-2,0.11548474300882357,0.15391356799392905,0.19530493565125281,0.23985071382078177,0.2877505346705807,0.3392115552400129,0.39444814783841975,0.45368151872105222,0.51713925464429888,0.58505479822008077,0.65766685441855088,0.73521873207507438,0.81795762580080666,0.90613384522899265,1]
[null,null,"DLC Smart Appliances",null,0,8.0518829208293632E-2,0.24429641525355814,0.57582709076543737,0.74776600267847404,0.8391465489085661,0.84783332783911169,0.85661186433940784,0.86548314741816224,0.87444817695897381,0.88350796384219954,0.89266353006820998,0.90191590888205042,0.91126614489952529,0.92071529423471854,0.93026442462897141,0.93991461558133071,0.94966695848048677,0.95952255673821807,0.9694825259243568,0.97954799390330061,0.98972010097207919,1]
[null,null,"DLC Smart Thermostats - Cooling",null,0,6.2340138079119006E-2,0.1913523845522638,0.45636468317517748,0.59971409920130492,0.68112716339648827,0.6965676624521564,0.71244804177714394,0.72878226313955874,0.7455847506203378,0.76287040617519031,0.78065462572419186,0.79895331578698714,0.81778291068218234,0.83716039031013401,0.8571032985390078,0.87762976221464783,0.8987585108155054,0.9205088967746009,0.94290091649124552,0.96595523205601674,0.98969319371329756,1]
[null,null,"DLC Smart Thermostats - Heating",null,0,0,8.1421737177668166E-2,0.24674758554914389,0.58150477827545577,0.75510456402562764,0.84769838489236971,0.85648365637803991,0.86536187896578676,0.87433405697954159,0.8834012058211671,0.89256435209505158,0.90182453373413407,0.91118280012736896,0.92064021224865156,0.93019784278722273,0.93985677627956299,0.94961810924280177,0.9594829503096538,0.96945242036490276,0.9795276526834481,0.989709793069938,1]
[null,null,"DLC Water Heating",null,0,8.2879491798537194E-2,0.2509096055736339,0.59045827289399422,0.76585696110718882,0.85838537674103776,0.86594298552442972,0.87356846010808809,0.88126242317275139,0.88902550324837382,0.89685833477045673,0.90476155813692638,0.9127358197655826,0.92078177215211021,0.92890007392866392,0.93709138992303687,0.94535639121840476,0.95369575521367345,0.96211016568441121,0.97060031284439385,0.97916689340775243,0.98781061065173925,1]
[null,null,"CTA-2045 ERWH",null,0,6.0851953101141954E-3,1.8465582711961984E-2,4.557698944459769E-2,8.4830929479594849E-2,0.14349298579391057,0.21807169375362656,0.32405921873135363,0.45071298013693151,0.59790013369954775,0.76182821165829129,0.82243143286141418,0.87373897202389761,0.9123547288820546,0.94133738576368897,0.96226390569608589,0.97665917410406622,0.98632934822938079,0.99239910729436343,0.99522622066196809,0.99561456413886273,0.9941346948869888,1]
[null,null,"CTA-2045 HPWH",null,0,1.6009681020366844E-3,7.9654935591397143E-3,2.3663445087112978E-2,4.8585693554710936E-2,8.7300043305617081E-2,0.13719534152333668,0.20887700357847,0.29508497145494444,0.3955248120498604,0.51877880198359094,0.57073810732027619,0.62119332138264172,0.66785690156559052,0.7115469453190908,0.75372358794833372,0.7949939816102729,0.83494071409632531,0.87357914110118373,0.91159811432653182,0.94884578419780841,0.98529082204985219,1]
[null,null,"Thermal Energy Storage",null,0,7.850373176066068E-2,0.27079087060232448,0.63481612676763466,0.819995075885808,0.91535356311017313,0.9196860637048152,0.92410226672930751,0.92860137281365995,0.93318265477886286,0.93784545444543221,0.94258917960824606,0.94741330116912614,0.9523173504190553,0.95730091646236548,0.96236364377561234,0.96750522989424703,0.97272542322055366,0.9780240209466553,0.98340086708672925,0.98885585061286407,0.99438890368929178,1]
[null,null,"Third Party Contracts",null,0,0.38637757152854979,0.67200522092975656,0.83875244225011947,0.83853728195588728,0.83865229071481551,0.83917524037642266,0.84016426327397709,0.84214007317547834,0.84459174875853105,0.8476014103549786,0.85127095345826953,0.85572645257405167,0.86112330416394167,0.86765208452763232,0.87554499942851371,0.88508265279623133,0.89660065433243752,0.91049532316415505,0.92722745016782304,0.94732281063726254,0.97136796712206397,1]
[null,null,"Time-of-Use Opt-in",null,0,6.7795479519388024E-2,0.22743338860263124,0.53362803210543175,0.69082469659858214,0.77331395025340066,0.7796625503086666,{"$f":"MAX(L42,L61)","v":0.78669949127517502},0.79572362842641886,0.80520765641371528,0.81519207697576679,0.82572294616988717,0.83685289184563405,0.84864229746312825,0.86116064627481781,0.87448799668866428,0.88871652457445016,0.90395201957107318,0.92031516077172426,0.93794232799578114,0.95698564124169239,0.977611885339702,1]
[null,null,"Time-of-Use Opt-out",null,0,0.93467448492740679,0.88807194714270898,0.82417692521486241,0.79435024867063986,0.78253216665962622,0.78810554899365015,0.79432689961066361,0.80236466064805156,0.81086031332748276,0.81986030062909565,0.82941871481264873,0.83959881724389274,0.85047480956674182,0.86213384754988076,0.87467825449131764,0.88822783904483582,0.90292215008460519,0.91892240974371986,0.93641276318449862,0.95560038930508573,0.97671396377248232,1]
[null,null,"Electric Vehicle TOU Opt-in",null,5.5726687057387082E-3,1.0959929476889963E-2,1.7154856701106582E-2,2.189362881529229E-2,2.8435999861320144E-2,3.7456719953001559E-2,4.9788766637425055E-2,6.5868898559781008E-2,9.2942812271556804E-2,0.12262876708177943,0.15524030058691393,0.19114400400409148,0.2307702942625155,0.27462596901769337,0.32330848357195091,0.37752164507659891,0.43809205152725644,0.50598509218616339,0.58231867921237357,0.66837215496837821,0.76558715229873231,0.87555681155925436,1]
[null,null,"Variable Peak Pricing Rates",null,0,8.0987203496838411E-2,0.26173440548728488,0.60889920872638237,0.78189186174594594,0.86789114319784544,0.86725559570200128,0.86690409873173413,0.86689073064675048,0.86728463400838307,0.8681736718542501,0.86966884510255849,0.87190955192854813,0.87506973190073767,0.87936486622423671,0.8850596873160762,0.89247627268655294,0.90200195065762867,0.91409613222623942,0.92929483219675246,0.94821131962108196,0.97153115648348554,1]
[null,null,"Peak Time Rebate",null,0,6.3978448730586446E-2,0.21750846449636996,0.51158656808500869,0.66357307207814331,0.74435390969131143,0.75217651936552121,0.76085605222085506,0.77214571012763544,0.78394799627141065,0.79629430751420549,0.80921738382225805,0.82275127925723712,0.83693132156139738,0.85179405989713308,0.86737720047440114,0.88371952999882186,0.90086082709579229,0.91884176210733837,0.93770378591288972,0.95748900868580389,0.97824006975631705,1]

{"sheet":"LC","index":1,"n_rows":97,"n_cols":25,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
["Revenue Requirement","Levelization",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["Battery Energy Storage",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C4:Y4))","v":1162662.5312659785},{"$f":"VLOOKUP(C3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":0},{"$f":"VLOOKUP(D3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":122409.46880715253},{"$f":"VLOOKUP(E3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":194215.2892785806},{"$f":"VLOOKUP(F3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":322593.61024877074},{"$f":"VLOOKUP(G3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":448254.70525130577},{"$f":"VLOOKUP(H3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":571440.88404902024},{"$f":"VLOOKUP(I3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":765801.45551181131},{"$f":"VLOOKUP(J3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":957122.14827291574},{"$f":"VLOOKUP(K3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":1145668.2616684795},{"$f":"VLOOKUP(L3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":1412393.715152517},{"$f":"VLOOKUP(M3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":1675674.1721014946},{"$f":"VLOOKUP(N3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":1907529.1161067127},{"$f":"VLOOKUP(O3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":2218553.4920845721},{"$f":"VLOOKUP(P3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":2497941.2291099862},{"$f":"VLOOKUP(Q3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":2776130.1989279455},{"$f":"VLOOKUP(R3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":3151064.0211534961},{"$f":"VLOOKUP(S3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":2888644.3578643193},{"$f":"VLOOKUP(T3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":2640053.8001615647},{"$f":"VLOOKUP(U3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":2407037.2243921477},{"$f":"VLOOKUP(V3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":2145378.5940103969},{"$f":"VLOOKUP(W3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":1895269.2812576487},{"$f":"VLOOKUP(X3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":1656147.3275929824},{"$f":"VLOOKUP(Y3,'Battery Energy Storage'!$A$28:$S$65,19,FALSE)","v":1381768.4701652837}]
["Behavioral",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C5:Y5))","v":487812.19815932732},{"$f":"VLOOKUP(C$3,Behavioral!$A$28:$S$64,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,Behavioral!$A$28:$S$64,19,FALSE)","v":200958.24553459141},{"$f":"VLOOKUP(E$3,Behavioral!$A$28:$S$64,19,FALSE)","v":322108.52877913188},{"$f":"VLOOKUP(F$3,Behavioral!$A$28:$S$64,19,FALSE)","v":405373.51934768591},{"$f":"VLOOKUP(G$3,Behavioral!$A$28:$S$64,19,FALSE)","v":435510.08008832223},{"$f":"VLOOKUP(H$3,Behavioral!$A$28:$S$64,19,FALSE)","v":465217.40279102355},{"$f":"VLOOKUP(I$3,Behavioral!$A$28:$S$64,19,FALSE)","v":494548.03549686994},{"$f":"VLOOKUP(J$3,Behavioral!$A$28:$S$64,19,FALSE)","v":523616.7666083409},{"$f":"VLOOKUP(K$3,Behavioral!$A$28:$S$64,19,FALSE)","v":552480.4431035798},{"$f":"VLOOKUP(L$3,Behavioral!$A$28:$S$64,19,FALSE)","v":581138.15210693155},{"$f":"VLOOKUP(M$3,Behavioral!$A$28:$S$64,19,FALSE)","v":609588.95976760727},{"$f":"VLOOKUP(N$3,Behavioral!$A$28:$S$64,19,FALSE)","v":626624.95498329995},{"$f":"VLOOKUP(O$3,Behavioral!$A$28:$S$64,19,FALSE)","v":644134.01190915296},{"$f":"VLOOKUP(P$3,Behavioral!$A$28:$S$64,19,FALSE)","v":662145.13788563525},{"$f":"VLOOKUP(Q$3,Behavioral!$A$28:$S$64,19,FALSE)","v":680673.569892206},{"$f":"VLOOKUP(R$3,Behavioral!$A$28:$S$64,19,FALSE)","v":699735.08412129071},{"$f":"VLOOKUP(S$3,Behavioral!$A$28:$S$64,19,FALSE)","v":719350.0272315715},{"$f":"VLOOKUP(T$3,Behavioral!$A$28:$S$64,19,FALSE)","v":739534.93412289559},{"$f":"VLOOKUP(U$3,Behavioral!$A$28:$S$64,19,FALSE)","v":760306.95195956877},{"$f":"VLOOKUP(V$3,Behavioral!$A$28:$S$64,19,FALSE)","v":781683.67149179557},{"$f":"VLOOKUP(W$3,Behavioral!$A$28:$S$64,19,FALSE)","v":803683.23439109256},{"$f":"VLOOKUP(X$3,Behavioral!$A$28:$S$64,19,FALSE)","v":826324.3854319189},{"$f":"VLOOKUP(Y$3,Behavioral!$A$28:$S$64,19,FALSE)","v":849626.44256252213}]
["DLC Central AC",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C6:Y6))","v":1506849.2030111088},{"$f":"VLOOKUP(C$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":279150.20805182355},{"$f":"VLOOKUP(E$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":654116.92180120503},{"$f":"VLOOKUP(F$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":1430478.2076235379},{"$f":"VLOOKUP(G$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":1828094.5464976816},{"$f":"VLOOKUP(H$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":2030595.2843043136},{"$f":"VLOOKUP(I$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":2025643.4524090406},{"$f":"VLOOKUP(J$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":2027625.8510562358},{"$f":"VLOOKUP(K$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":2036343.0861942207},{"$f":"VLOOKUP(L$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":2051360.9649752057},{"$f":"VLOOKUP(M$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":2071499.537007086},{"$f":"VLOOKUP(N$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":2036801.2413295533},{"$f":"VLOOKUP(O$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":1945611.8027492962},{"$f":"VLOOKUP(P$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":1733492.3575373695},{"$f":"VLOOKUP(Q$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":1659319.1821347224},{"$f":"VLOOKUP(R$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":1658973.2637867394},{"$f":"VLOOKUP(S$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":1734633.4213280235},{"$f":"VLOOKUP(T$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":1814031.2727719785},{"$f":"VLOOKUP(U$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":1897361.5890215577},{"$f":"VLOOKUP(V$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":1984829.6128370182},{"$f":"VLOOKUP(W$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":2076651.6994540247},{"$f":"VLOOKUP(X$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":2173055.8358283713},{"$f":"VLOOKUP(Y$3,'DLC-AC'!$A$28:$S$64,19,FALSE)","v":2206655.9896610454}]
["DLC Electric Vehicle Charging",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C7:Y7))","v":6676074.9113911074},{"$f":"VLOOKUP(C$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":108602.863354995},{"$f":"VLOOKUP(E$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":221540.42347619002},{"$f":"VLOOKUP(F$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":527249.87645290804},{"$f":"VLOOKUP(G$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":857859.7011905089},{"$f":"VLOOKUP(H$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":1261330.9998001272},{"$f":"VLOOKUP(I$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":1704325.949377748},{"$f":"VLOOKUP(J$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":2295239.9079829627},{"$f":"VLOOKUP(K$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":3341663.8179487917},{"$f":"VLOOKUP(L$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":4496528.6465340005},{"$f":"VLOOKUP(M$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":5770592.4239840275},{"$f":"VLOOKUP(N$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":7168446.5134304771},{"$f":"VLOOKUP(O$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":8702570.7736127861},{"$f":"VLOOKUP(P$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":10372235.852599315},{"$f":"VLOOKUP(Q$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":12214468.902568849},{"$f":"VLOOKUP(R$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":14239244.241015134},{"$f":"VLOOKUP(S$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":16467679.7508348},{"$f":"VLOOKUP(T$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":18904564.198183924},{"$f":"VLOOKUP(U$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":21532851.590016201},{"$f":"VLOOKUP(V$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":24418920.975807872},{"$f":"VLOOKUP(W$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":27583589.423129},{"$f":"VLOOKUP(X$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":31048921.372023989},{"$f":"VLOOKUP(Y$3,'DLC-EV'!$A$28:$S$65,19,FALSE)","v":34838261.103203788}]
["DLC Smart Appliances",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C8:Y8))","v":815639.32906838157},{"$f":"VLOOKUP(C$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":251021.79390118329},{"$f":"VLOOKUP(E$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":556869.97208277124},{"$f":"VLOOKUP(F$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":1174704.0319778926},{"$f":"VLOOKUP(G$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":1449440.5372425683},{"$f":"VLOOKUP(H$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":1549595.9572856014},{"$f":"VLOOKUP(I$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":1477759.7240092428},{"$f":"VLOOKUP(J$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":1412417.8853162522},{"$f":"VLOOKUP(K$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":1353097.5772452599},{"$f":"VLOOKUP(L$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":1299048.1947190808},{"$f":"VLOOKUP(M$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":1248546.3589648909},{"$f":"VLOOKUP(N$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":1123908.9651961033},{"$f":"VLOOKUP(O$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":925342.63921393058},{"$f":"VLOOKUP(P$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":574057.15575985669},{"$f":"VLOOKUP(Q$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":400142.42008637334},{"$f":"VLOOKUP(R$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":317941.2790772345},{"$f":"VLOOKUP(S$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":326661.44850433915},{"$f":"VLOOKUP(T$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":335630.44764698728},{"$f":"VLOOKUP(U$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":344855.64184017177},{"$f":"VLOOKUP(V$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":354344.61531905824},{"$f":"VLOOKUP(W$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":364105.18237482116},{"$f":"VLOOKUP(X$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":374145.40164847614},{"$f":"VLOOKUP(Y$3,'Sm App'!$A$28:$S$64,19,FALSE)","v":384473.57738612662}]
["DLC Smart Thermostats - Cooling",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C9:Y9))","v":3192078.0432352554},{"$f":"VLOOKUP(C$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":381102.48757327924},{"$f":"VLOOKUP(E$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":981585.16055794747},{"$f":"VLOOKUP(F$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":2240904.6913854014},{"$f":"VLOOKUP(G$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":2956047.0368452482},{"$f":"VLOOKUP(H$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":3390681.5405875309},{"$f":"VLOOKUP(I$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":3508609.6817814121},{"$f":"VLOOKUP(J$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":3634920.1198595786},{"$f":"VLOOKUP(K$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":3769836.2752381922},{"$f":"VLOOKUP(L$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":3913505.4239110635},{"$f":"VLOOKUP(M$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":4065809.1388768549},{"$f":"VLOOKUP(N$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":4203815.6323545752},{"$f":"VLOOKUP(O$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":4327879.0987772373},{"$f":"VLOOKUP(P$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":4413997.2456634585},{"$f":"VLOOKUP(Q$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":4560589.6966996258},{"$f":"VLOOKUP(R$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":4743797.2819874641},{"$f":"VLOOKUP(S$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":4964886.8012840468},{"$f":"VLOOKUP(T$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":5196974.3257792303},{"$f":"VLOOKUP(U$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":5440633.158620175},{"$f":"VLOOKUP(V$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":5696467.4923211448},{"$f":"VLOOKUP(W$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":5965113.8763573421},{"$f":"VLOOKUP(X$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":6247243.387595742},{"$f":"VLOOKUP(Y$3,'Sm Ther-Cool'!$A$28:$S$63,19,FALSE)","v":6436000.3772861501}]
["DLC Smart Thermostats - Heating",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C10:Y10))","v":107826.24784857641},{"$f":"VLOOKUP(C$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":0},{"$f":"VLOOKUP(E$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":14348.512773983877},{"$f":"VLOOKUP(F$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":43986.796115052421},{"$f":"VLOOKUP(G$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":105198.30002316459},{"$f":"VLOOKUP(H$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":136878.05386141039},{"$f":"VLOOKUP(I$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":153487.60872329387},{"$f":"VLOOKUP(J$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":154133.40045065299},{"$f":"VLOOKUP(K$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":155119.35889061741},{"$f":"VLOOKUP(L$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":156432.2469106623},{"$f":"VLOOKUP(M$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":158049.03183577012},{"$f":"VLOOKUP(N$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":159912.43512288868},{"$f":"VLOOKUP(O$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":159310.23405810699},{"$f":"VLOOKUP(P$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":156222.87159111959},{"$f":"VLOOKUP(Q$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":147851.03816617178},{"$f":"VLOOKUP(R$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":145901.08626297044},{"$f":"VLOOKUP(S$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":147330.05687654958},{"$f":"VLOOKUP(T$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":152136.19149901139},{"$f":"VLOOKUP(U$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":157099.46217843267},{"$f":"VLOOKUP(V$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":162225.01491059273},{"$f":"VLOOKUP(W$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":167518.16777338809},{"$f":"VLOOKUP(X$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":172984.42679638826},{"$f":"VLOOKUP(Y$3,'Sm Ther-Heat'!$A$28:$S$54,19,FALSE)","v":178629.43761486569}]
["DLC Water Heating",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C11:Y11))","v":1028753.971001429},{"$f":"VLOOKUP(C$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":244459.32872850829},{"$f":"VLOOKUP(E$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":540077.2353554368},{"$f":"VLOOKUP(F$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1139947.1676773306},{"$f":"VLOOKUP(G$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1428806.8099004875},{"$f":"VLOOKUP(H$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1559052.2658897678},{"$f":"VLOOKUP(I$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1527947.9252458157},{"$f":"VLOOKUP(J$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1501582.256574464},{"$f":"VLOOKUP(K$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1479658.5587962051},{"$f":"VLOOKUP(L$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1461696.5423367936},{"$f":"VLOOKUP(M$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1446585.7389470974},{"$f":"VLOOKUP(N$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1383204.6587774653},{"$f":"VLOOKUP(O$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1272520.085536307},{"$f":"VLOOKUP(P$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1063523.9520628364},{"$f":"VLOOKUP(Q$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":970815.96832010767},{"$f":"VLOOKUP(R$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":938533.93253572553},{"$f":"VLOOKUP(S$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":966086.33774247568},{"$f":"VLOOKUP(T$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":994458.78306335967},{"$f":"VLOOKUP(U$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1023675.9749762124},{"$f":"VLOOKUP(V$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1053763.3111909539},{"$f":"VLOOKUP(W$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1084747.0062734508},{"$f":"VLOOKUP(X$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1116654.0155896656},{"$f":"VLOOKUP(Y$3,'DLC-WH'!$A$28:$S$65,19,FALSE)","v":1159504.2068111014}]
["CTA-2045 ERWH",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C12:Y12))","v":1047727.8939321525},{"$f":"VLOOKUP(C$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":66651.446901949443},{"$f":"VLOOKUP(E$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":99969.053462355936},{"$f":"VLOOKUP(F$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":170048.25520584316},{"$f":"VLOOKUP(G$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":270411.75334537216},{"$f":"VLOOKUP(H$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":420738.68005248578},{"$f":"VLOOKUP(I$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":612485.57254703762},{"$f":"VLOOKUP(J$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":889367.95782679704},{"$f":"VLOOKUP(K$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":1222786.2261591763},{"$f":"VLOOKUP(L$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":1613408.6509748723},{"$f":"VLOOKUP(M$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":2045116.2784577836},{"$f":"VLOOKUP(N$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":2158096.5893165427},{"$f":"VLOOKUP(O$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":2237916.8531557266},{"$f":"VLOOKUP(P$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":2276352.3391553392},{"$f":"VLOOKUP(Q$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":2281758.9458607999},{"$f":"VLOOKUP(R$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":2252250.0923243156},{"$f":"VLOOKUP(S$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":2195125.5354051823},{"$f":"VLOOKUP(T$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":2101031.212240587},{"$f":"VLOOKUP(U$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":1982723.7016525003},{"$f":"VLOOKUP(V$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":1842761.6908515589},{"$f":"VLOOKUP(W$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":1689338.1594722914},{"$f":"VLOOKUP(X$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":1639881.0802694988},{"$f":"VLOOKUP(Y$3,'CTA ERWH'!$A$28:$S$54,19,FALSE)","v":1636381.1210016792}]
["CTA-2045 HPWH",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C13:Y13))","v":642182.63459591998},{"$f":"VLOOKUP(C$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":53802.305222127638},{"$f":"VLOOKUP(E$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":67971.422179270798},{"$f":"VLOOKUP(F$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":99328.320890298724},{"$f":"VLOOKUP(G$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":147852.30696895605},{"$f":"VLOOKUP(H$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":222547.32984340645},{"$f":"VLOOKUP(I$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":318348.602454393},{"$f":"VLOOKUP(J$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":457077.88247949962},{"$f":"VLOOKUP(K$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":623935.60454903869},{"$f":"VLOOKUP(L$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":818933.49256961036},{"$f":"VLOOKUP(M$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1060700.3647258398},{"$f":"VLOOKUP(N$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1141022.9232621295},{"$f":"VLOOKUP(O$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1215758.6082340267},{"$f":"VLOOKUP(P$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1280663.068545576},{"$f":"VLOOKUP(Q$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1336637.3518157676},{"$f":"VLOOKUP(R$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1382855.5330319481},{"$f":"VLOOKUP(S$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1422282.0039684565},{"$f":"VLOOKUP(T$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1447471.2045185885},{"$f":"VLOOKUP(U$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1463919.7998611764},{"$f":"VLOOKUP(V$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1473212.9432400772},{"$f":"VLOOKUP(W$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1469879.7510986074},{"$f":"VLOOKUP(X$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1522043.614074762},{"$f":"VLOOKUP(Y$3,'CTA HPWH'!$A$28:$S$54,19,FALSE)","v":1508762.6178009552}]
["Thermal Energy Storage",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C14:Y14))","v":414268.19706257398},{"$f":"VLOOKUP(C$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":134499.19039058435},{"$f":"VLOOKUP(E$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":297493.77577917121},{"$f":"VLOOKUP(F$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":604012.4102571205},{"$f":"VLOOKUP(G$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":736695.11211057811},{"$f":"VLOOKUP(H$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":781916.14323852235},{"$f":"VLOOKUP(I$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":743593.48417259601},{"$f":"VLOOKUP(J$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":708528.3951222623},{"$f":"VLOOKUP(K$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":676511.47514573159},{"$f":"VLOOKUP(L$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":647173.70246139774},{"$f":"VLOOKUP(M$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":619654.09456830879},{"$f":"VLOOKUP(N$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":560520.65162813955},{"$f":"VLOOKUP(O$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":458343.66233041073},{"$f":"VLOOKUP(P$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":290034.1890596755},{"$f":"VLOOKUP(Q$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":207908.63552891408},{"$f":"VLOOKUP(R$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":169901.18574641235},{"$f":"VLOOKUP(S$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":174084.54893571016},{"$f":"VLOOKUP(T$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":178376.01701704209},{"$f":"VLOOKUP(U$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":182778.4421589672},{"$f":"VLOOKUP(V$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":187294.80852950542},{"$f":"VLOOKUP(W$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":191928.14867906779},{"$f":"VLOOKUP(X$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":196681.60765532721},{"$f":"VLOOKUP(Y$3,'Thermal Eneg Stor'!$A$28:$S$63,19,FALSE)","v":201558.33087302433}]
["Third Party Contracts",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C15:Y15))","v":2186310.8386488603},{"$f":"VLOOKUP(C$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":947905.25915997953},{"$f":"VLOOKUP(E$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":1687030.9400918777},{"$f":"VLOOKUP(F$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2152668.0219106507},{"$f":"VLOOKUP(G$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2200190.3566296981},{"$f":"VLOOKUP(H$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2249645.2788221226},{"$f":"VLOOKUP(I$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2300577.5010151565},{"$f":"VLOOKUP(J$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2353964.5568657196},{"$f":"VLOOKUP(K$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2411405.4804165112},{"$f":"VLOOKUP(L$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2471623.6439969982},{"$f":"VLOOKUP(M$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2534988.9518291093},{"$f":"VLOOKUP(N$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2601957.9698751508},{"$f":"VLOOKUP(O$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2673095.6054011784},{"$f":"VLOOKUP(P$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2749101.4560452416},{"$f":"VLOOKUP(Q$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2830841.4299562415},{"$f":"VLOOKUP(R$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":2919384.21420433},{"$f":"VLOOKUP(S$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":3016043.0779298106},{"$f":"VLOOKUP(T$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":3122421.0143347504},{"$f":"VLOOKUP(U$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":3240457.0291343499},{"$f":"VLOOKUP(V$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":3372469.9442406404},{"$f":"VLOOKUP(W$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":3521193.6000964674},{"$f":"VLOOKUP(X$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":3689796.3716504462},{"$f":"VLOOKUP(Y$3,'3rd party cont.'!$A$28:$S$57,19,FALSE)","v":3881877.4839688381}]
["Time-of-Use Opt-in",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C16:Y16))","v":385136.41756053781},{"$f":"VLOOKUP(C$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":137634.56281665832},{"$f":"VLOOKUP(E$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":273481.80675366893},{"$f":"VLOOKUP(F$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":527881.56728115468},{"$f":"VLOOKUP(G$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":642029.94196429662},{"$f":"VLOOKUP(H$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":684883.90893765527},{"$f":"VLOOKUP(I$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":657421.85393138544},{"$f":"VLOOKUP(J$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":632586.25142235064},{"$f":"VLOOKUP(K$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":610229.92672270327},{"$f":"VLOOKUP(L$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":590045.60999329062},{"$f":"VLOOKUP(M$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":571307.34688611678},{"$f":"VLOOKUP(N$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":525785.9804143738},{"$f":"VLOOKUP(O$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":441552.41353052075},{"$f":"VLOOKUP(P$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":299430.68467602122},{"$f":"VLOOKUP(Q$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":229799.77001758176},{"$f":"VLOOKUP(R$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":197673.19699701533},{"$f":"VLOOKUP(S$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":202740.76965058857},{"$f":"VLOOKUP(T$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":207943.66604365266},{"$f":"VLOOKUP(U$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":213285.66003994059},{"$f":"VLOOKUP(V$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":218770.63075664011},{"$f":"VLOOKUP(W$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":224402.56884449528},{"$f":"VLOOKUP(X$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":230185.58306181894},{"$f":"VLOOKUP(Y$3,'TOU-in'!$A$28:$S$64,19,FALSE)","v":236123.89360617308}]
["Time-of-Use Opt-out",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C17:Y17))","v":2207246.2887618565},{"$f":"VLOOKUP(C$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":4153629.9534081528},{"$f":"VLOOKUP(E$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":4275694.2225093553},{"$f":"VLOOKUP(F$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":3988375.207691188},{"$f":"VLOOKUP(G$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":3739126.306907977},{"$f":"VLOOKUP(H$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":3507682.9984991788},{"$f":"VLOOKUP(I$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":3330334.3226461015},{"$f":"VLOOKUP(J$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":3173958.4471692001},{"$f":"VLOOKUP(K$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":3028865.0419950006},{"$f":"VLOOKUP(L$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":2883712.405783101},{"$f":"VLOOKUP(M$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":2737601.5397179537},{"$f":"VLOOKUP(N$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":563355.39465374546},{"$f":"VLOOKUP(O$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":393679.01669573673},{"$f":"VLOOKUP(P$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":431578.73508688569},{"$f":"VLOOKUP(Q$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":468928.07662186463},{"$f":"VLOOKUP(R$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":505708.3890494894},{"$f":"VLOOKUP(S$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":520925.37272232666},{"$f":"VLOOKUP(T$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":536612.83592826978},{"$f":"VLOOKUP(U$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":552785.64324601076},{"$f":"VLOOKUP(V$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":569459.13373454905},{"$f":"VLOOKUP(W$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":586649.13441657694},{"$f":"VLOOKUP(X$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":604371.98695554456},{"$f":"VLOOKUP(Y$3,'TOU-out'!$A$28:$S$62,19,FALSE)","v":622644.55818173161}]
["Electric Vehicle TOU Opt-in",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C18:Y18))","v":246554.67557843711},{"$f":"VLOOKUP(C$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":84572.216824839954},{"$f":"VLOOKUP(D$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":91508.526512206023},{"$f":"VLOOKUP(E$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":98593.73744624322},{"$f":"VLOOKUP(F$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":104322.77289259848},{"$f":"VLOOKUP(G$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":111893.90889814387},{"$f":"VLOOKUP(H$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":122052.20141127628},{"$f":"VLOOKUP(I$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":135685.51636603128},{"$f":"VLOOKUP(J$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":153219.77066931615},{"$f":"VLOOKUP(K$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":183980.00827285767},{"$f":"VLOOKUP(L$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":216257.2876625135},{"$f":"VLOOKUP(M$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":248015.6330027123},{"$f":"VLOOKUP(N$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":281867.32320643152},{"$f":"VLOOKUP(O$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":317664.29151249112},{"$f":"VLOOKUP(P$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":356725.65968993492},{"$f":"VLOOKUP(Q$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":397820.01997917274},{"$f":"VLOOKUP(R$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":440911.74529970455},{"$f":"VLOOKUP(S$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":485885.66651262087},{"$f":"VLOOKUP(T$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":532934.74337446957},{"$f":"VLOOKUP(U$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":577850.14623983332},{"$f":"VLOOKUP(V$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":627029.77837420721},{"$f":"VLOOKUP(W$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":680895.06080145354},{"$f":"VLOOKUP(X$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":739900.81034727581},{"$f":"VLOOKUP(Y$3,'EV TOU'!$A$28:$S$63,19,FALSE)","v":804530.04796130699}]
["Variable Peak Pricing Rates",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C19:Y19))","v":112999.79635851074},{"$f":"VLOOKUP(C$3,VPPR!$A$28:$S$54,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,VPPR!$A$28:$S$54,19,FALSE)","v":87270.727716916692},{"$f":"VLOOKUP(E$3,VPPR!$A$28:$S$54,19,FALSE)","v":97159.508593486593},{"$f":"VLOOKUP(F$3,VPPR!$A$28:$S$54,19,FALSE)","v":112215.82289551749},{"$f":"VLOOKUP(G$3,VPPR!$A$28:$S$54,19,FALSE)","v":120676.92425112298},{"$f":"VLOOKUP(H$3,VPPR!$A$28:$S$54,19,FALSE)","v":125820.55410411791},{"$f":"VLOOKUP(I$3,VPPR!$A$28:$S$54,19,FALSE)","v":127817.11044144131},{"$f":"VLOOKUP(J$3,VPPR!$A$28:$S$54,19,FALSE)","v":129928.78395799642},{"$f":"VLOOKUP(K$3,VPPR!$A$28:$S$54,19,FALSE)","v":132152.07673636064},{"$f":"VLOOKUP(L$3,VPPR!$A$28:$S$54,19,FALSE)","v":134472.24056329497},{"$f":"VLOOKUP(M$3,VPPR!$A$28:$S$54,19,FALSE)","v":136855.20202271486},{"$f":"VLOOKUP(N$3,VPPR!$A$28:$S$54,19,FALSE)","v":136956.05458242103},{"$f":"VLOOKUP(O$3,VPPR!$A$28:$S$54,19,FALSE)","v":135449.48751789212},{"$f":"VLOOKUP(P$3,VPPR!$A$28:$S$54,19,FALSE)","v":131411.55780231502},{"$f":"VLOOKUP(Q$3,VPPR!$A$28:$S$54,19,FALSE)","v":130823.70051245412},{"$f":"VLOOKUP(R$3,VPPR!$A$28:$S$54,19,FALSE)","v":132026.35153809204},{"$f":"VLOOKUP(S$3,VPPR!$A$28:$S$54,19,FALSE)","v":134930.93127193005},{"$f":"VLOOKUP(T$3,VPPR!$A$28:$S$54,19,FALSE)","v":137899.41175991253},{"$f":"VLOOKUP(U$3,VPPR!$A$28:$S$54,19,FALSE)","v":140933.19881863063},{"$f":"VLOOKUP(V$3,VPPR!$A$28:$S$54,19,FALSE)","v":144033.72919264049},{"$f":"VLOOKUP(W$3,VPPR!$A$28:$S$54,19,FALSE)","v":147202.47123487858},{"$f":"VLOOKUP(X$3,VPPR!$A$28:$S$54,19,FALSE)","v":150440.92560204593},{"$f":"VLOOKUP(Y$3,VPPR!$A$28:$S$54,19,FALSE)","v":153750.62596529094}]
["Peak Time Rebate",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C20:Y20))","v":396094.89084681007},{"$f":"VLOOKUP(C$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":140655.8745624311},{"$f":"VLOOKUP(E$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":280669.57555605005},{"$f":"VLOOKUP(F$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":544912.21463590104},{"$f":"VLOOKUP(G$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":663363.67020569043},{"$f":"VLOOKUP(H$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":707705.91960144311},{"$f":"VLOOKUP(I$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":678987.27907350613},{"$f":"VLOOKUP(J$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":653001.09055569884},{"$f":"VLOOKUP(K$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":629589.00239578192},{"$f":"VLOOKUP(L$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":608431.707310069},{"$f":"VLOOKUP(M$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":588777.06763502804},{"$f":"VLOOKUP(N$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":540858.14266137569},{"$f":"VLOOKUP(O$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":453687.37485781877},{"$f":"VLOOKUP(P$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":305838.20321933087},{"$f":"VLOOKUP(Q$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":233344.54200344795},{"$f":"VLOOKUP(R$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":199829.94377600975},{"$f":"VLOOKUP(S$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":204958.99890010169},{"$f":"VLOOKUP(T$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":210225.09807338749},{"$f":"VLOOKUP(U$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":215632.0546833777},{"$f":"VLOOKUP(V$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":221183.79810729268},{"$f":"VLOOKUP(W$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":226884.36348132603},{"$f":"VLOOKUP(X$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":232737.91532349298},{"$f":"VLOOKUP(Y$3,'Peak Time Rebate'!$A$28:$S$59,19,FALSE)","v":238748.73155570094}]
["Battery Storage w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C21:Y21))","v":1244134.489049661},{"$f":"VLOOKUP(C$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":190877.36020181581},{"$f":"VLOOKUP(E$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":265758.40740767837},{"$f":"VLOOKUP(F$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":397098.51982060028},{"$f":"VLOOKUP(G$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":525699.64763068769},{"$f":"VLOOKUP(H$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":651809.11678591359},{"$f":"VLOOKUP(I$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":849055.0225283074},{"$f":"VLOOKUP(J$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":1043254.3545232755},{"$f":"VLOOKUP(K$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":1234676.3994238926},{"$f":"VLOOKUP(L$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":1504275.0295761458},{"$f":"VLOOKUP(M$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":1770425.8534899103},{"$f":"VLOOKUP(N$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":2004367.6483581769},{"$f":"VLOOKUP(O$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":2317523.4278692272},{"$f":"VLOOKUP(P$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":2599089.1240584473},{"$f":"VLOOKUP(Q$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":2879503.6494109761},{"$f":"VLOOKUP(R$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":3256711.6875471538},{"$f":"VLOOKUP(S$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":2996616.2729186369},{"$f":"VLOOKUP(T$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":2750401.097347077},{"$f":"VLOOKUP(U$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":2519812.1621157415},{"$f":"VLOOKUP(V$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":2260634.5803639102},{"$f":"VLOOKUP(W$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":2013060.8993109388},{"$f":"VLOOKUP(X$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":1776530.3612434452},{"$f":"VLOOKUP(Y$3,'Battery Energy Storage w Ancil'!$A$28:$S$59,19,FALSE)","v":1504799.9305560561}]
["EV w Ancillary",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C22:Y22))","v":6922651.2573846234},{"$f":"VLOOKUP(C$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":178454.98011201737},{"$f":"VLOOKUP(E$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":298887.18829395389},{"$f":"VLOOKUP(F$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":618364.78824529645},{"$f":"VLOOKUP(G$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":962876.08718826144},{"$f":"VLOOKUP(H$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":1382006.4606661217},{"$f":"VLOOKUP(I$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":1841143.6141991911},{"$f":"VLOOKUP(J$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":2452393.0708385576},{"$f":"VLOOKUP(K$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":3533676.8071263172},{"$f":"VLOOKUP(L$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":4724944.3271485362},{"$f":"VLOOKUP(M$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":6037135.3091583494},{"$f":"VLOOKUP(N$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":7473261.7902985718},{"$f":"VLOOKUP(O$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":9046824.9266141802},{"$f":"VLOOKUP(P$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":10755295.626448479},{"$f":"VLOOKUP(Q$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":12639145.662587268},{"$f":"VLOOKUP(R$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":14707808.283090848},{"$f":"VLOOKUP(S$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":16983305.350153379},{"$f":"VLOOKUP(T$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":19468857.580256611},{"$f":"VLOOKUP(U$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":22142589.519119829},{"$f":"VLOOKUP(V$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":25077765.776166618},{"$f":"VLOOKUP(W$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":28295438.798416283},{"$f":"VLOOKUP(X$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":31817915.417072248},{"$f":"VLOOKUP(Y$3,'DLC-EV w Ancil'!$A$28:$S$59,19,FALSE)","v":35668788.721653745}]
["Cooling w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C23:Y23))","v":2111726.8952076146},{"$f":"VLOOKUP(C$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":371942.7660819327},{"$f":"VLOOKUP(E$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":872581.56040531828},{"$f":"VLOOKUP(F$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":1910389.6396347205},{"$f":"VLOOKUP(G$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2450457.9492989071},{"$f":"VLOOKUP(H$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2734085.6652513468},{"$f":"VLOOKUP(I$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2742876.1102140928},{"$f":"VLOOKUP(J$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2760587.7670956566},{"$f":"VLOOKUP(K$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2787019.8430823223},{"$f":"VLOOKUP(L$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2821692.7494744062},{"$f":"VLOOKUP(M$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2863241.8455390227},{"$f":"VLOOKUP(N$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2840111.6237174026},{"$f":"VLOOKUP(O$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2750685.6891688816},{"$f":"VLOOKUP(P$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2518377.4251409979},{"$f":"VLOOKUP(Q$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2451118.5456698108},{"$f":"VLOOKUP(R$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2472697.6801092764},{"$f":"VLOOKUP(S$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2585755.653033149},{"$f":"VLOOKUP(T$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2704401.4850303517},{"$f":"VLOOKUP(U$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2828926.25028534},{"$f":"VLOOKUP(V$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":2959636.6550199785},{"$f":"VLOOKUP(W$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":3096856.0414091921},{"$f":"VLOOKUP(X$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":3240925.0707898391},{"$f":"VLOOKUP(Y$3,'DLC-AC w Ancil'!$A$28:$S$59,19,FALSE)","v":3302076.7069115057}]
["DLC WH w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C24:Y24))","v":1402888.7021152677},{"$f":"VLOOKUP(C$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":347506.77176326461},{"$f":"VLOOKUP(E$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":718309.8243868968},{"$f":"VLOOKUP(F$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1468834.2115097728},{"$f":"VLOOKUP(G$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1837796.4118845384},{"$f":"VLOOKUP(H$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":2012028.6434609131},{"$f":"VLOOKUP(I$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1986653.2720014965},{"$f":"VLOOKUP(J$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1966728.527962045},{"$f":"VLOOKUP(K$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1951934.375024654},{"$f":"VLOOKUP(L$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1941740.3239782786},{"$f":"VLOOKUP(M$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1934912.6442091754},{"$f":"VLOOKUP(N$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1873295.9417327091},{"$f":"VLOOKUP(O$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1759143.8753434673},{"$f":"VLOOKUP(P$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1535532.0266698622},{"$f":"VLOOKUP(Q$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1441995.9899453644},{"$f":"VLOOKUP(R$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1416193.3902651588},{"$f":"VLOOKUP(S$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1457473.4406990209},{"$f":"VLOOKUP(T$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1499975.1739144695},{"$f":"VLOOKUP(U$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1543735.2980984529},{"$f":"VLOOKUP(V$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1588791.4505012713},{"$f":"VLOOKUP(W$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1635182.5137141547},{"$f":"VLOOKUP(X$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1682948.468906844},{"$f":"VLOOKUP(Y$3,'DLC-WH w Ancil'!$A$28:$S$59,19,FALSE)","v":1744530.1829429842}]
["ERWH w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C25:Y25))","v":1714164.4146857637},{"$f":"VLOOKUP(C$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":109180.36839060287},{"$f":"VLOOKUP(E$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":160821.31246702617},{"$f":"VLOOKUP(F$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":268803.25056177896},{"$f":"VLOOKUP(G$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":423830.80784516176},{"$f":"VLOOKUP(H$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":656284.20460137562},{"$f":"VLOOKUP(I$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":953857.2345572894},{"$f":"VLOOKUP(J$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":1383646.6386701732},{"$f":"VLOOKUP(K$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":1903360.5140758194},{"$f":"VLOOKUP(L$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2514833.2512493581},{"$f":"VLOOKUP(M$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3194426.5227515632},{"$f":"VLOOKUP(N$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3396391.6919110953},{"$f":"VLOOKUP(O$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3550672.8969373736},{"$f":"VLOOKUP(P$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3645750.8855605368},{"$f":"VLOOKUP(Q$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3693544.5259462628},{"$f":"VLOOKUP(R$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3692440.2538845651},{"$f":"VLOOKUP(S$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3652422.4339396143},{"$f":"VLOOKUP(T$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3562575.2993106702},{"$f":"VLOOKUP(U$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3439617.9467766681},{"$f":"VLOOKUP(V$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3287046.8241836559},{"$f":"VLOOKUP(W$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3115579.0570792584},{"$f":"VLOOKUP(X$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3074142.6861421051},{"$f":"VLOOKUP(Y$3,'CTA ERWH w Ancil'!$A$28:$S$59,19,FALSE)","v":3099173.916313705}]
["HPWH w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C26:Y26))","v":1045859.964226873},{"$f":"VLOOKUP(C$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":89654.708383310033},{"$f":"VLOOKUP(E$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":111993.29850519091},{"$f":"VLOOKUP(F$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":160622.87852111598},{"$f":"VLOOKUP(G$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":235782.45999558136},{"$f":"VLOOKUP(H$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":351426.38901056233},{"$f":"VLOOKUP(I$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":500217.40394745051},{"$f":"VLOOKUP(J$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":715669.83300753823},{"$f":"VLOOKUP(K$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":975883.70195991022},{"$f":"VLOOKUP(L$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":1281278.8900516285},{"$f":"VLOOKUP(M$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":1660585.5193937845},{"$f":"VLOOKUP(N$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":1797634.2440549294},{"$f":"VLOOKUP(O$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":1927996.3638066154},{"$f":"VLOOKUP(P$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2045659.2532794934},{"$f":"VLOOKUP(Q$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2152023.3551024147},{"$f":"VLOOKUP(R$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2246518.716232256},{"$f":"VLOOKUP(S$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2333127.056177801},{"$f":"VLOOKUP(T$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2402327.3377389605},{"$f":"VLOOKUP(U$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2461109.5699943956},{"$f":"VLOOKUP(V$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2511748.2184370295},{"$f":"VLOOKUP(W$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2547296.9296905077},{"$f":"VLOOKUP(X$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2654022.6314646034},{"$f":"VLOOKUP(Y$3,'CTA HPWH w Ancil'!$A$28:$S$59,19,FALSE)","v":2661696.1767201563}]
["Third Party w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C27:Y27))","v":2325801.2392456764},{"$f":"VLOOKUP(C$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":1009041.526629817},{"$f":"VLOOKUP(E$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":1794445.1859804643},{"$f":"VLOOKUP(F$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2289744.0113888774},{"$f":"VLOOKUP(G$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2340330.7038319046},{"$f":"VLOOKUP(H$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2392973.4502133997},{"$f":"VLOOKUP(I$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2447187.6887126961},{"$f":"VLOOKUP(J$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2504013.2085076808},{"$f":"VLOOKUP(K$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2565149.0939818183},{"$f":"VLOOKUP(L$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2629239.414052356},{"$f":"VLOOKUP(M$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2696677.6260929299},{"$f":"VLOOKUP(N$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2767949.3880286994},{"$f":"VLOOKUP(O$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2843655.4641849571},{"$f":"VLOOKUP(P$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":2924540.0148138199},{"$f":"VLOOKUP(Q$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":3011523.9882123172},{"$f":"VLOOKUP(R$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":3105744.1379499934},{"$f":"VLOOKUP(S$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":3208597.2152136965},{"$f":"VLOOKUP(T$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":3321788.294822868},{"$f":"VLOOKUP(U$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":3447379.6899360958},{"$f":"VLOOKUP(V$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":3587837.8388149301},{"$f":"VLOOKUP(W$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":3746070.4769185712},{"$f":"VLOOKUP(X$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":3925447.6671292791},{"$f":"VLOOKUP(Y$3,'3rd party cont. w Ancil'!$A$28:$S$59,19,FALSE)","v":4129797.6615598346}]
["MW"]
["Battery Energy Storage",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C29:Y29))","v":2.0550508799775193},{"$f":"MAX('AEG Input File'!E3,'AEG Input File'!AC3)","v":0},{"$f":"MAX('AEG Input File'!F3,'AEG Input File'!AD3)","v":7.9495145487681829E-2},{"$f":"MAX('AEG Input File'!G3,'AEG Input File'!AE3)","v":0.18217761430844442},{"$f":"MAX('AEG Input File'!H3,'AEG Input File'!AF3)","v":0.36786486072657149},{"$f":"MAX('AEG Input File'!I3,'AEG Input File'!AG3)","v":0.55703074280594045},{"$f":"MAX('AEG Input File'!J3,'AEG Input File'!AH3)","v":0.74973165006446829},{"$f":"MAX('AEG Input File'!K3,'AEG Input File'!AI3)","v":1.04100153074033},{"$f":"MAX('AEG Input File'!L3,'AEG Input File'!AJ3)","v":1.3379327543536441},{"$f":"MAX('AEG Input File'!M3,'AEG Input File'!AK3)","v":1.6406175738119644},{"$f":"MAX('AEG Input File'!N3,'AEG Input File'!AL3)","v":2.0466068547136009},{"$f":"MAX('AEG Input File'!O3,'AEG Input File'!AM3)","v":2.4604595167802294},{"$f":"MAX('AEG Input File'!P3,'AEG Input File'!AN3)","v":2.8823026898059698},{"$f":"MAX('AEG Input File'!Q3,'AEG Input File'!AO3)","v":3.4126367933818287},{"$f":"MAX('AEG Input File'!R3,'AEG Input File'!AP3)","v":3.9532057176106057},{"$f":"MAX('AEG Input File'!S3,'AEG Input File'!AQ3)","v":4.5041738306128751},{"$f":"MAX('AEG Input File'!T3,'AEG Input File'!AR3)","v":5.1690894288442104},{"$f":"MAX('AEG Input File'!U3,'AEG Input File'!AS3)","v":5.2203479966542998},{"$f":"MAX('AEG Input File'!V3,'AEG Input File'!AT3)","v":5.2721604514425309},{"$f":"MAX('AEG Input File'!W3,'AEG Input File'!AU3)","v":5.3245322724216715},{"$f":"MAX('AEG Input File'!X3,'AEG Input File'!AV3)","v":5.3774690227148652},{"$f":"MAX('AEG Input File'!Y3,'AEG Input File'!AW3)","v":5.430976349153779},{"$f":"MAX('AEG Input File'!Z3,'AEG Input File'!AX3)","v":5.4850599821317898},{"$f":"MAX('AEG Input File'!AA3,'AEG Input File'!AY3)","v":5.5397257355098963}]
["Behavioral",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C30:Y30))","v":3.0455895970696703},{"$f":"MAX('AEG Input File'!E4,'AEG Input File'!AC4)","v":0},{"$f":"MAX('AEG Input File'!F4,'AEG Input File'!AD4)","v":1.4405132629377273},{"$f":"MAX('AEG Input File'!G4,'AEG Input File'!AE4)","v":2.6061635788843485},{"$f":"MAX('AEG Input File'!H4,'AEG Input File'!AF4)","v":3.2832713383266707},{"$f":"MAX('AEG Input File'!I4,'AEG Input File'!AG4)","v":3.3131418965917727},{"$f":"MAX('AEG Input File'!J4,'AEG Input File'!AH4)","v":3.3453575629772061},{"$f":"MAX('AEG Input File'!K4,'AEG Input File'!AI4)","v":3.3806615328554521},{"$f":"MAX('AEG Input File'!L4,'AEG Input File'!AJ4)","v":3.4193908502625217},{"$f":"MAX('AEG Input File'!M4,'AEG Input File'!AK4)","v":3.4685086106374783},{"$f":"MAX('AEG Input File'!N4,'AEG Input File'!AL4)","v":3.5196847900299648},{"$f":"MAX('AEG Input File'!O4,'AEG Input File'!AM4)","v":3.5730443064554027},{"$f":"MAX('AEG Input File'!P4,'AEG Input File'!AN4)","v":3.6287174135742752},{"$f":"MAX('AEG Input File'!Q4,'AEG Input File'!AO4)","v":3.6868395854976059},{"$f":"MAX('AEG Input File'!R4,'AEG Input File'!AP4)","v":3.7475513562931608},{"$f":"MAX('AEG Input File'!S4,'AEG Input File'!AQ4)","v":3.8109981124467285},{"$f":"MAX('AEG Input File'!T4,'AEG Input File'!AR4)","v":3.8773298372199938},{"$f":"MAX('AEG Input File'!U4,'AEG Input File'!AS4)","v":3.9467008066380984},{"$f":"MAX('AEG Input File'!V4,'AEG Input File'!AT4)","v":4.0192692377238517},{"$f":"MAX('AEG Input File'!W4,'AEG Input File'!AU4)","v":4.0951968905541705},{"$f":"MAX('AEG Input File'!X4,'AEG Input File'!AV4)","v":4.1746486267249496},{"$f":"MAX('AEG Input File'!Y4,'AEG Input File'!AW4)","v":4.2577919278456928},{"$f":"MAX('AEG Input File'!Z4,'AEG Input File'!AX4)","v":4.3447963787132853},{"$f":"MAX('AEG Input File'!AA4,'AEG Input File'!AY4)","v":4.4358331208007922}]
["DLC Central AC",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C31:Y31))","v":9.0491521913196564},{"$f":"MAX('AEG Input File'!E5,'AEG Input File'!AC5)","v":0},{"$f":"MAX('AEG Input File'!F5,'AEG Input File'!AD5)","v":0.95755036312631625},{"$f":"MAX('AEG Input File'!G5,'AEG Input File'!AE5)","v":2.939190559388253},{"$f":"MAX('AEG Input File'!H5,'AEG Input File'!AF5)","v":7.0098043019700844},{"$f":"MAX('AEG Input File'!I5,'AEG Input File'!AG5)","v":9.21166476617943},{"$f":"MAX('AEG Input File'!J5,'AEG Input File'!AH5)","v":10.462177061875417},{"$f":"MAX('AEG Input File'!K5,'AEG Input File'!AI5)","v":10.699344574383042},{"$f":"MAX('AEG Input File'!L5,'AEG Input File'!AJ5)","v":10.943268689050971},{"$f":"MAX('AEG Input File'!M5,'AEG Input File'!AK5)","v":11.194163859945769},{"$f":"MAX('AEG Input File'!N5,'AEG Input File'!AL5)","v":11.452251642302389},{"$f":"MAX('AEG Input File'!O5,'AEG Input File'!AM5)","v":11.71776093155707},{"$f":"MAX('AEG Input File'!P5,'AEG Input File'!AN5)","v":11.990928210485002},{"$f":"MAX('AEG Input File'!Q5,'AEG Input File'!AO5)","v":12.271997804718618},{"$f":"MAX('AEG Input File'!R5,'AEG Input File'!AP5)","v":12.561222146931856},{"$f":"MAX('AEG Input File'!S5,'AEG Input File'!AQ5)","v":12.85886204998547},{"$f":"MAX('AEG Input File'!T5,'AEG Input File'!AR5)","v":13.165186989338617},{"$f":"MAX('AEG Input File'!U5,'AEG Input File'!AS5)","v":13.480475395042225},{"$f":"MAX('AEG Input File'!V5,'AEG Input File'!AT5)","v":13.805014953640548},{"$f":"MAX('AEG Input File'!W5,'AEG Input File'!AU5)","v":14.1391029203184},{"$f":"MAX('AEG Input File'!X5,'AEG Input File'!AV5)","v":14.483046441643172},{"$f":"MAX('AEG Input File'!Y5,'AEG Input File'!AW5)","v":14.83716288926249},{"$f":"MAX('AEG Input File'!Z5,'AEG Input File'!AX5)","v":15.201780204930923},{"$f":"MAX('AEG Input File'!AA5,'AEG Input File'!AY5)","v":15.360093715401158}]
["DLC Electric Vehicle Charging",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C32:Y32))","v":6.1175939277513436},{"$f":"MAX('AEG Input File'!E6,'AEG Input File'!AC6)","v":0},{"$f":"MAX('AEG Input File'!F6,'AEG Input File'!AD6)","v":4.231732701805576E-2},{"$f":"MAX('AEG Input File'!G6,'AEG Input File'!AE6)","v":0.1634371673401035},{"$f":"MAX('AEG Input File'!H6,'AEG Input File'!AF6)","v":0.49986592080792985},{"$f":"MAX('AEG Input File'!I6,'AEG Input File'!AG6)","v":0.85619256618534079},{"$f":"MAX('AEG Input File'!J6,'AEG Input File'!AH6)","v":1.2828136607398866},{"$f":"MAX('AEG Input File'!K6,'AEG Input File'!AI6)","v":1.7409797753131615},{"$f":"MAX('AEG Input File'!L6,'AEG Input File'!AJ6)","v":2.3404895358648634},{"$f":"MAX('AEG Input File'!M6,'AEG Input File'!AK6)","v":3.3856382146250681},{"$f":"MAX('AEG Input File'!N6,'AEG Input File'!AL6)","v":4.5122467606801173},{"$f":"MAX('AEG Input File'!O6,'AEG Input File'!AM6)","v":5.7257074520679341},{"$f":"MAX('AEG Input File'!P6,'AEG Input File'!AN6)","v":7.0316452317402263},{"$f":"MAX('AEG Input File'!Q6,'AEG Input File'!AO6)","v":8.4359126675727083},{"$f":"MAX('AEG Input File'!R6,'AEG Input File'!AP6)","v":9.9445829322687516},{"$f":"MAX('AEG Input File'!S6,'AEG Input File'!AQ6)","v":11.563940726852525},{"$f":"MAX('AEG Input File'!T6,'AEG Input File'!AR6)","v":13.300471101483726},{"$f":"MAX('AEG Input File'!U6,'AEG Input File'!AS6)","v":15.16084616192712},{"$f":"MAX('AEG Input File'!V6,'AEG Input File'!AT6)","v":17.151909688644523},{"$f":"MAX('AEG Input File'!W6,'AEG Input File'!AU6)","v":19.280659737378322},{"$f":"MAX('AEG Input File'!X6,'AEG Input File'!AV6)","v":21.554229334271245},{"$f":"MAX('AEG Input File'!Y6,'AEG Input File'!AW6)","v":23.979865423812864},{"$f":"MAX('AEG Input File'!Z6,'AEG Input File'!AX6)","v":26.56490627284019},{"$f":"MAX('AEG Input File'!AA6,'AEG Input File'!AY6)","v":29.31675757694148}]
["DLC Smart Appliances",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C33:Y33))","v":2.4916392137455339},{"$f":"MAX('AEG Input File'!E7,'AEG Input File'!AC7)","v":0},{"$f":"MAX('AEG Input File'!F7,'AEG Input File'!AD7)","v":0.29761315174023223},{"$f":"MAX('AEG Input File'!G7,'AEG Input File'!AE7)","v":0.90296675718383523},{"$f":"MAX('AEG Input File'!H7,'AEG Input File'!AF7)","v":2.12836819691932},{"$f":"MAX('AEG Input File'!I7,'AEG Input File'!AG7)","v":2.7638876398169598},{"$f":"MAX('AEG Input File'!J7,'AEG Input File'!AH7)","v":3.1016477965242615},{"$f":"MAX('AEG Input File'!K7,'AEG Input File'!AI7)","v":3.1337558100337777},{"$f":"MAX('AEG Input File'!L7,'AEG Input File'!AJ7)","v":3.1662029772517863},{"$f":"MAX('AEG Input File'!M7,'AEG Input File'!AK7)","v":3.1989929537455821},{"$f":"MAX('AEG Input File'!N7,'AEG Input File'!AL7)","v":3.2321294352781575},{"$f":"MAX('AEG Input File'!O7,'AEG Input File'!AM7)","v":3.2656161582586489},{"$f":"MAX('AEG Input File'!P7,'AEG Input File'!AN7)","v":3.299456900197911},{"$f":"MAX('AEG Input File'!Q7,'AEG Input File'!AO7)","v":3.3336554801692895},{"$f":"MAX('AEG Input File'!R7,'AEG Input File'!AP7)","v":3.3682157592746531},{"$f":"MAX('AEG Input File'!S7,'AEG Input File'!AQ7)","v":3.4031416411157336},{"$f":"MAX('AEG Input File'!T7,'AEG Input File'!AR7)","v":3.4384370722708515},{"$f":"MAX('AEG Input File'!U7,'AEG Input File'!AS7)","v":3.4741060427770809},{"$f":"MAX('AEG Input File'!V7,'AEG Input File'!AT7)","v":3.510152586617914},{"$f":"MAX('AEG Input File'!W7,'AEG Input File'!AU7)","v":3.546580782216501},{"$f":"MAX('AEG Input File'!X7,'AEG Input File'!AV7)","v":3.5833947529345083},{"$f":"MAX('AEG Input File'!Y7,'AEG Input File'!AW7)","v":3.620598667576691},{"$f":"MAX('AEG Input File'!Z7,'AEG Input File'!AX7)","v":3.6581967409012153},{"$f":"MAX('AEG Input File'!AA7,'AEG Input File'!AY7)","v":3.6961932341358157}]
["DLC Smart Thermostats - Cooling",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C34:Y34))","v":18.098304382639313},{"$f":"MAX('AEG Input File'!E8,'AEG Input File'!AC8)","v":0},{"$f":"MAX('AEG Input File'!F8,'AEG Input File'!AD8)","v":1.9151007262526325},{"$f":"MAX('AEG Input File'!G8,'AEG Input File'!AE8)","v":5.878381118776506},{"$f":"MAX('AEG Input File'!H8,'AEG Input File'!AF8)","v":14.019608603940169},{"$f":"MAX('AEG Input File'!I8,'AEG Input File'!AG8)","v":18.42332953235886},{"$f":"MAX('AEG Input File'!J8,'AEG Input File'!AH8)","v":20.924354123750835},{"$f":"MAX('AEG Input File'!K8,'AEG Input File'!AI8)","v":21.398689148766085},{"$f":"MAX('AEG Input File'!L8,'AEG Input File'!AJ8)","v":21.886537378101941},{"$f":"MAX('AEG Input File'!M8,'AEG Input File'!AK8)","v":22.388327719891539},{"$f":"MAX('AEG Input File'!N8,'AEG Input File'!AL8)","v":22.904503284604779},{"$f":"MAX('AEG Input File'!O8,'AEG Input File'!AM8)","v":23.43552186311414},{"$f":"MAX('AEG Input File'!P8,'AEG Input File'!AN8)","v":23.981856420970004},{"$f":"MAX('AEG Input File'!Q8,'AEG Input File'!AO8)","v":24.543995609437236},{"$f":"MAX('AEG Input File'!R8,'AEG Input File'!AP8)","v":25.122444293863712},{"$f":"MAX('AEG Input File'!S8,'AEG Input File'!AQ8)","v":25.71772409997094},{"$f":"MAX('AEG Input File'!T8,'AEG Input File'!AR8)","v":26.330373978677233},{"$f":"MAX('AEG Input File'!U8,'AEG Input File'!AS8)","v":26.96095079008445},{"$f":"MAX('AEG Input File'!V8,'AEG Input File'!AT8)","v":27.610029907281096},{"$f":"MAX('AEG Input File'!W8,'AEG Input File'!AU8)","v":28.278205840636801},{"$f":"MAX('AEG Input File'!X8,'AEG Input File'!AV8)","v":28.966092883286343},{"$f":"MAX('AEG Input File'!Y8,'AEG Input File'!AW8)","v":29.674325778524981},{"$f":"MAX('AEG Input File'!Z8,'AEG Input File'!AX8)","v":30.403560409861846},{"$f":"MAX('AEG Input File'!AA8,'AEG Input File'!AY8)","v":30.720187430802316}]
["DLC Smart Thermostats - Heating",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C35:Y35))","v":3.5711195719967392},{"$f":"MAX('AEG Input File'!E9,'AEG Input File'!AC9)","v":0},{"$f":"MAX('AEG Input File'!F9,'AEG Input File'!AD9)","v":0},{"$f":"MAX('AEG Input File'!G9,'AEG Input File'!AE9)","v":0.46914540590874004},{"$f":"MAX('AEG Input File'!H9,'AEG Input File'!AF9)","v":1.4217394542547874},{"$f":"MAX('AEG Input File'!I9,'AEG Input File'!AG9)","v":3.3505830838098998},{"$f":"MAX('AEG Input File'!J9,'AEG Input File'!AH9)","v":4.3508508842096747},{"$f":"MAX('AEG Input File'!K9,'AEG Input File'!AI9)","v":4.8843689247346473},{"$f":"MAX('AEG Input File'!L9,'AEG Input File'!AJ9)","v":4.9349889421898103},{"$f":"MAX('AEG Input File'!M9,'AEG Input File'!AK9)","v":4.9861445363106762},{"$f":"MAX('AEG Input File'!N9,'AEG Input File'!AL9)","v":5.0378414939297897},{"$f":"MAX('AEG Input File'!O9,'AEG Input File'!AM9)","v":5.0900856657098297},{"$f":"MAX('AEG Input File'!P9,'AEG Input File'!AN9)","v":5.1428829668615146},{"$f":"MAX('AEG Input File'!Q9,'AEG Input File'!AO9)","v":5.1962393778697482},{"$f":"MAX('AEG Input File'!R9,'AEG Input File'!AP9)","v":5.2501609452280587},{"$f":"MAX('AEG Input File'!S9,'AEG Input File'!AQ9)","v":5.3046537821814601},{"$f":"MAX('AEG Input File'!T9,'AEG Input File'!AR9)","v":5.3597240694778305},{"$f":"MAX('AEG Input File'!U9,'AEG Input File'!AS9)","v":5.4153780561278761},{"$f":"MAX('AEG Input File'!V9,'AEG Input File'!AT9)","v":5.4716220601738259},{"$f":"MAX('AEG Input File'!W9,'AEG Input File'!AU9)","v":5.5284624694669215},{"$f":"MAX('AEG Input File'!X9,'AEG Input File'!AV9)","v":5.5859057424538259},{"$f":"MAX('AEG Input File'!Y9,'AEG Input File'!AW9)","v":5.6439584089720398},{"$f":"MAX('AEG Input File'!Z9,'AEG Input File'!AX9)","v":5.7026270710544518},{"$f":"MAX('AEG Input File'!AA9,'AEG Input File'!AY9)","v":5.7619184037431008}]
["DLC Water Heating",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C36:Y36))","v":1.6267144452828339},{"$f":"MAX('AEG Input File'!E10,'AEG Input File'!AC10)","v":0},{"$f":"MAX('AEG Input File'!F10,'AEG Input File'!AD10)","v":0.19719852103499036},{"$f":"MAX('AEG Input File'!G10,'AEG Input File'!AE10)","v":0.59699935483275579},{"$f":"MAX('AEG Input File'!H10,'AEG Input File'!AF10)","v":1.4049012080166434},{"$f":"MAX('AEG Input File'!I10,'AEG Input File'!AG10)","v":1.822234388475767},{"$f":"MAX('AEG Input File'!J10,'AEG Input File'!AH10)","v":2.0423909835603418},{"$f":"MAX('AEG Input File'!K10,'AEG Input File'!AI10)","v":2.0603731072715812},{"$f":"MAX('AEG Input File'!L10,'AEG Input File'!AJ10)","v":2.0785167068214263},{"$f":"MAX('AEG Input File'!M10,'AEG Input File'!AK10)","v":2.096823263779299},{"$f":"MAX('AEG Input File'!N10,'AEG Input File'!AL10)","v":2.1152942736318949},{"$f":"MAX('AEG Input File'!O10,'AEG Input File'!AM10)","v":2.1339312459172182},{"$f":"MAX('AEG Input File'!P10,'AEG Input File'!AN10)","v":2.1527357043599098},{"$f":"MAX('AEG Input File'!Q10,'AEG Input File'!AO10)","v":2.1717091870079397},{"$f":"MAX('AEG Input File'!R10,'AEG Input File'!AP10)","v":2.1908532463706347},{"$f":"MAX('AEG Input File'!S10,'AEG Input File'!AQ10)","v":2.2101694495580726},{"$f":"MAX('AEG Input File'!T10,'AEG Input File'!AR10)","v":2.229659378421863},{"$f":"MAX('AEG Input File'!U10,'AEG Input File'!AS10)","v":2.2493246296973011},{"$f":"MAX('AEG Input File'!V10,'AEG Input File'!AT10)","v":2.2691668151469524},{"$f":"MAX('AEG Input File'!W10,'AEG Input File'!AU10)","v":2.2891875617056336},{"$f":"MAX('AEG Input File'!X10,'AEG Input File'!AV10)","v":2.3093885116268487},{"$f":"MAX('AEG Input File'!Y10,'AEG Input File'!AW10)","v":2.3297713226306587},{"$f":"MAX('AEG Input File'!Z10,'AEG Input File'!AX10)","v":2.3503376680530246},{"$f":"MAX('AEG Input File'!AA10,'AEG Input File'!AY10)","v":2.3793403742670014}]
["CTA-2045 ERWH",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C37:Y37))","v":2.5062652671701184},{"$f":"MAX('AEG Input File'!E11,'AEG Input File'!AC11)","v":0},{"$f":"MAX('AEG Input File'!F11,'AEG Input File'!AD11)","v":3.46291222742766E-2},{"$f":"MAX('AEG Input File'!G11,'AEG Input File'!AE11)","v":0.10508239900459329},{"$f":"MAX('AEG Input File'!H11,'AEG Input File'!AF11)","v":0.25936573272300917},{"$f":"MAX('AEG Input File'!I11,'AEG Input File'!AG11)","v":0.4827487828873479},{"$f":"MAX('AEG Input File'!J11,'AEG Input File'!AH11)","v":0.81657792352191816},{"$f":"MAX('AEG Input File'!K11,'AEG Input File'!AI11)","v":1.2409842186990083},{"$f":"MAX('AEG Input File'!L11,'AEG Input File'!AJ11)","v":1.8441291918605651},{"$f":"MAX('AEG Input File'!M11,'AEG Input File'!AK11)","v":2.5648798607702377},{"$f":"MAX('AEG Input File'!N11,'AEG Input File'!AL11)","v":3.402480246324159},{"$f":"MAX('AEG Input File'!O11,'AEG Input File'!AM11)","v":4.3353484890879148},{"$f":"MAX('AEG Input File'!P11,'AEG Input File'!AN11)","v":4.6802242490770531},{"$f":"MAX('AEG Input File'!Q11,'AEG Input File'!AO11)","v":4.9722009164975329},{"$f":"MAX('AEG Input File'!R11,'AEG Input File'!AP11)","v":5.1919522470312041},{"$f":"MAX('AEG Input File'!S11,'AEG Input File'!AQ11)","v":5.3568843351302284},{"$f":"MAX('AEG Input File'!T11,'AEG Input File'!AR11)","v":5.4759712305515791},{"$f":"MAX('AEG Input File'!U11,'AEG Input File'!AS11)","v":5.5578906241727548},{"$f":"MAX('AEG Input File'!V11,'AEG Input File'!AT11)","v":5.612920845083246},{"$f":"MAX('AEG Input File'!W11,'AEG Input File'!AU11)","v":5.6474621240603273},{"$f":"MAX('AEG Input File'!X11,'AEG Input File'!AV11)","v":5.6635504251748872},{"$f":"MAX('AEG Input File'!Y11,'AEG Input File'!AW11)","v":5.665760377865058},{"$f":"MAX('AEG Input File'!Z11,'AEG Input File'!AX11)","v":5.6573388612724989},{"$f":"MAX('AEG Input File'!AA11,'AEG Input File'!AY11)","v":5.6907166507407876}]
["CTA-2045 HPWH",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C38:Y38))","v":0.87220775036965204},{"$f":"MAX('AEG Input File'!E12,'AEG Input File'!AC12)","v":0},{"$f":"MAX('AEG Input File'!F12,'AEG Input File'!AD12)","v":4.1094378907530786E-3},{"$f":"MAX('AEG Input File'!G12,'AEG Input File'!AE12)","v":2.0446191906531998E-2},{"$f":"MAX('AEG Input File'!H12,'AEG Input File'!AF12)","v":6.0740409345462813E-2},{"$f":"MAX('AEG Input File'!I12,'AEG Input File'!AG12)","v":0.12471197257974589},{"$f":"MAX('AEG Input File'!J12,'AEG Input File'!AH12)","v":0.22408572998306192},{"$f":"MAX('AEG Input File'!K12,'AEG Input File'!AI12)","v":0.352159255498952},{"$f":"MAX('AEG Input File'!L12,'AEG Input File'!AJ12)","v":0.53615501265787402},{"$f":"MAX('AEG Input File'!M12,'AEG Input File'!AK12)","v":0.75743755365648968},{"$f":"MAX('AEG Input File'!N12,'AEG Input File'!AL12)","v":1.0152511141870599},{"$f":"MAX('AEG Input File'!O12,'AEG Input File'!AM12)","v":1.3316250730284742},{"$f":"MAX('AEG Input File'!P12,'AEG Input File'!AN12)","v":1.4649965860874459},{"$f":"MAX('AEG Input File'!Q12,'AEG Input File'!AO12)","v":1.5945073291123508},{"$f":"MAX('AEG Input File'!R12,'AEG Input File'!AP12)","v":1.7142855334863505},{"$f":"MAX('AEG Input File'!S12,'AEG Input File'!AQ12)","v":1.8264311290300022},{"$f":"MAX('AEG Input File'!T12,'AEG Input File'!AR12)","v":1.9346920575924571},{"$f":"MAX('AEG Input File'!U12,'AEG Input File'!AS12)","v":2.0406267850020243},{"$f":"MAX('AEG Input File'!V12,'AEG Input File'!AT12)","v":2.1431638785775462},{"$f":"MAX('AEG Input File'!W12,'AEG Input File'!AU12)","v":2.2423427540160175},{"$f":"MAX('AEG Input File'!X12,'AEG Input File'!AV12)","v":2.3399315872607365},{"$f":"MAX('AEG Input File'!Y12,'AEG Input File'!AW12)","v":2.4355406039029548},{"$f":"MAX('AEG Input File'!Z12,'AEG Input File'!AX12)","v":2.5290893880970868},{"$f":"MAX('AEG Input File'!AA12,'AEG Input File'!AY12)","v":2.566845576451664}]
["Thermal Energy Storage",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C39:Y39))","v":0.56827183865291964},{"$f":"MAX('AEG Input File'!E13,'AEG Input File'!AC13)","v":0},{"$f":"MAX('AEG Input File'!F13,'AEG Input File'!AD13)","v":6.2543703278629958E-2},{"$f":"MAX('AEG Input File'!G13,'AEG Input File'!AE13)","v":0.21573832837843082},{"$f":"MAX('AEG Input File'!H13,'AEG Input File'!AF13)","v":0.50575623067310271},{"$f":"MAX('AEG Input File'!I13,'AEG Input File'!AG13)","v":0.65328778092355011},{"$f":"MAX('AEG Input File'!J13,'AEG Input File'!AH13)","v":0.72925962068580197},{"$f":"MAX('AEG Input File'!K13,'AEG Input File'!AI13)","v":0.73271131177829563},{"$f":"MAX('AEG Input File'!L13,'AEG Input File'!AJ13)","v":0.7362296883622792},{"$f":"MAX('AEG Input File'!M13,'AEG Input File'!AK13)","v":0.73981411358191984},{"$f":"MAX('AEG Input File'!N13,'AEG Input File'!AL13)","v":0.74346400809573676},{"$f":"MAX('AEG Input File'!O13,'AEG Input File'!AM13)","v":0.7471788475339779},{"$f":"MAX('AEG Input File'!P13,'AEG Input File'!AN13)","v":0.75095816008848093},{"$f":"MAX('AEG Input File'!Q13,'AEG Input File'!AO13)","v":0.75480152422820856},{"$f":"MAX('AEG Input File'!R13,'AEG Input File'!AP13)","v":0.75870856653399943},{"$f":"MAX('AEG Input File'!S13,'AEG Input File'!AQ13)","v":0.76267895964642518},{"$f":"MAX('AEG Input File'!T13,'AEG Input File'!AR13)","v":0.76671242032095333},{"$f":"MAX('AEG Input File'!U13,'AEG Input File'!AS13)","v":0.77080870758492459},{"$f":"MAX('AEG Input File'!V13,'AEG Input File'!AT13)","v":0.77496762099114325},{"$f":"MAX('AEG Input File'!W13,'AEG Input File'!AU13)","v":0.77918899896314164},{"$f":"MAX('AEG Input File'!X13,'AEG Input File'!AV13)","v":0.7834727172274516},{"$f":"MAX('AEG Input File'!Y13,'AEG Input File'!AW13)","v":0.78781868732844695},{"$f":"MAX('AEG Input File'!Z13,'AEG Input File'!AX13)","v":0.79222685522156133},{"$f":"MAX('AEG Input File'!AA13,'AEG Input File'!AY13)","v":0.79669719994090127}]
["Third Party Contracts",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C40:Y40))","v":21.596940255547562},{"$f":"MAX('AEG Input File'!E14,'AEG Input File'!AC14)","v":0},{"$f":"MAX('AEG Input File'!F14,'AEG Input File'!AD14)","v":11.425617090404396},{"$f":"MAX('AEG Input File'!G14,'AEG Input File'!AE14)","v":19.871946258994146},{"$f":"MAX('AEG Input File'!H14,'AEG Input File'!AF14)","v":24.802848159325094},{"$f":"MAX('AEG Input File'!I14,'AEG Input File'!AG14)","v":24.796485628691574},{"$f":"MAX('AEG Input File'!J14,'AEG Input File'!AH14)","v":24.799886566371157},{"$f":"MAX('AEG Input File'!K14,'AEG Input File'!AI14)","v":24.815350772969488},{"$f":"MAX('AEG Input File'!L14,'AEG Input File'!AJ14)","v":24.844597286622946},{"$f":"MAX('AEG Input File'!M14,'AEG Input File'!AK14)","v":24.903024196054243},{"$f":"MAX('AEG Input File'!N14,'AEG Input File'!AL14)","v":24.9755229861135},{"$f":"MAX('AEG Input File'!O14,'AEG Input File'!AM14)","v":25.064522046894034},{"$f":"MAX('AEG Input File'!P14,'AEG Input File'!AN14)","v":25.173034542143359},{"$f":"MAX('AEG Input File'!Q14,'AEG Input File'!AO14)","v":25.304788636052507},{"$f":"MAX('AEG Input File'!R14,'AEG Input File'!AP14)","v":25.464379575857532},{"$f":"MAX('AEG Input File'!S14,'AEG Input File'!AQ14)","v":25.657442915967501},{"$f":"MAX('AEG Input File'!T14,'AEG Input File'!AR14)","v":25.890845240610339},{"$f":"MAX('AEG Input File'!U14,'AEG Input File'!AS14)","v":26.172884321940646},{"$f":"MAX('AEG Input File'!V14,'AEG Input File'!AT14)","v":26.513484514334724},{"$f":"MAX('AEG Input File'!W14,'AEG Input File'!AU14)","v":26.9243654178021},{"$f":"MAX('AEG Input File'!X14,'AEG Input File'!AV14)","v":27.419153134117046},{"$f":"MAX('AEG Input File'!Y14,'AEG Input File'!AW14)","v":28.013395426983934},{"$f":"MAX('AEG Input File'!Z14,'AEG Input File'!AX14)","v":28.724437607272328},{"$f":"MAX('AEG Input File'!AA14,'AEG Input File'!AY14)","v":29.571118854553252}]
["Time-of-Use Opt-in",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C41:Y41))","v":6.4905581934989058},{"$f":"MAX('AEG Input File'!E15,'AEG Input File'!AC15)","v":0},{"$f":"MAX('AEG Input File'!F15,'AEG Input File'!AD15)","v":0.69877845255653748},{"$f":"MAX('AEG Input File'!G15,'AEG Input File'!AE15)","v":2.3441909766562987},{"$f":"MAX('AEG Input File'!H15,'AEG Input File'!AF15)","v":5.500186342199795},{"$f":"MAX('AEG Input File'!I15,'AEG Input File'!AG15)","v":7.1204365821904911},{"$f":"MAX('AEG Input File'!J15,'AEG Input File'!AH15)","v":7.9706660286091644},{"$f":"MAX('AEG Input File'!K15,'AEG Input File'!AI15)","v":8.0361020274983002},{"$f":"MAX('AEG Input File'!L15,'AEG Input File'!AJ15)","v":8.1086328622112873},{"$f":"MAX('AEG Input File'!M15,'AEG Input File'!AK15)","v":8.2016460341647477},{"$f":"MAX('AEG Input File'!N15,'AEG Input File'!AL15)","v":8.29939937182011},{"$f":"MAX('AEG Input File'!O15,'AEG Input File'!AM15)","v":8.4023103328382227},{"$f":"MAX('AEG Input File'!P15,'AEG Input File'!AN15)","v":8.51085362409761},{"$f":"MAX('AEG Input File'!Q15,'AEG Input File'!AO15)","v":8.6255716889519576},{"$f":"MAX('AEG Input File'!R15,'AEG Input File'!AP15)","v":8.7470869090279209},{"$f":"MAX('AEG Input File'!S15,'AEG Input File'!AQ15)","v":8.8761154589136666},{"$f":"MAX('AEG Input File'!T15,'AEG Input File'!AR15)","v":9.0134825129545355},{"$f":"MAX('AEG Input File'!U15,'AEG Input File'!AS15)","v":9.1601381420417756},{"$f":"MAX('AEG Input File'!V15,'AEG Input File'!AT15)","v":9.3171727362823624},{"$f":"MAX('AEG Input File'!W15,'AEG Input File'!AU15)","v":9.4858301536826648},{"$f":"MAX('AEG Input File'!X15,'AEG Input File'!AV15)","v":9.667516082052849},{"$f":"MAX('AEG Input File'!Y15,'AEG Input File'!AW15)","v":9.8637984456538277},{"$f":"MAX('AEG Input File'!Z15,'AEG Input File'!AX15)","v":10.076396321427223},{"$f":"MAX('AEG Input File'!AA15,'AEG Input File'!AY15)","v":10.30715406853494}]
["Time-of-Use Opt-out",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C42:Y42))","v":30.461446160762993},{"$f":"MAX('AEG Input File'!E16,'AEG Input File'!AC16)","v":0},{"$f":"MAX('AEG Input File'!F16,'AEG Input File'!AD16)","v":37.017246312740063},{"$f":"MAX('AEG Input File'!G16,'AEG Input File'!AE16)","v":35.171579561594164},{"$f":"MAX('AEG Input File'!H16,'AEG Input File'!AF16)","v":32.641053904798554},{"$f":"MAX('AEG Input File'!I16,'AEG Input File'!AG16)","v":31.459785505871771},{"$f":"MAX('AEG Input File'!J16,'AEG Input File'!AH16)","v":30.991737153423344},{"$f":"MAX('AEG Input File'!K16,'AEG Input File'!AI16)","v":31.212467760688892},{"$f":"MAX('AEG Input File'!L16,'AEG Input File'!AJ16)","v":31.45886077975776},{"$f":"MAX('AEG Input File'!M16,'AEG Input File'!AK16)","v":31.777191690595714},{"$f":"MAX('AEG Input File'!N16,'AEG Input File'!AL16)","v":32.113657137008772},{"$f":"MAX('AEG Input File'!O16,'AEG Input File'!AM16)","v":32.470096466559113},{"$f":"MAX('AEG Input File'!P16,'AEG Input File'!AN16)","v":32.848651972136281},{"$f":"MAX('AEG Input File'!Q16,'AEG Input File'!AO16)","v":33.251829083807998},{"$f":"MAX('AEG Input File'!R16,'AEG Input File'!AP16)","v":33.68256651507707},{"$f":"MAX('AEG Input File'!S16,'AEG Input File'!AQ16)","v":34.144316020119959},{"$f":"MAX('AEG Input File'!T16,'AEG Input File'!AR16)","v":34.64113005440322},{"$f":"MAX('AEG Input File'!U16,'AEG Input File'!AS16)","v":35.177753570869314},{"$f":"MAX('AEG Input File'!V16,'AEG Input File'!AT16)","v":35.759713322554852},{"$f":"MAX('AEG Input File'!W16,'AEG Input File'!AU16)","v":36.393394419471974},{"$f":"MAX('AEG Input File'!X16,'AEG Input File'!AV16)","v":37.086089825043544},{"$f":"MAX('AEG Input File'!Y16,'AEG Input File'!AW16)","v":37.846004740574486},{"$f":"MAX('AEG Input File'!Z16,'AEG Input File'!AX16)","v":38.682195734557489},{"$f":"MAX('AEG Input File'!AA16,'AEG Input File'!AY16)","v":39.604425829185949}]
["Electric Vehicle TOU Opt-in",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C43:Y43))","v":0.87577893495843606},{"$f":"MAX('AEG Input File'!E17,'AEG Input File'!AC17)","v":2.6369270929971236E-2},{"$f":"MAX('AEG Input File'!F17,'AEG Input File'!AD17)","v":5.186121138905548E-2},{"$f":"MAX('AEG Input File'!G17,'AEG Input File'!AE17)","v":8.1174942922853599E-2},{"$f":"MAX('AEG Input File'!H17,'AEG Input File'!AF17)","v":0.10359830457463712},{"$f":"MAX('AEG Input File'!I17,'AEG Input File'!AG17)","v":0.13455610302754892},{"$f":"MAX('AEG Input File'!J17,'AEG Input File'!AH17)","v":0.17724118348747739},{"$f":"MAX('AEG Input File'!K17,'AEG Input File'!AI17)","v":0.23559510641272513},{"$f":"MAX('AEG Input File'!L17,'AEG Input File'!AJ17)","v":0.31168456689215901},{"$f":"MAX('AEG Input File'!M17,'AEG Input File'!AK17)","v":0.43979542427459917},{"$f":"MAX('AEG Input File'!N17,'AEG Input File'!AL17)","v":0.58026618012619369},{"$f":"MAX('AEG Input File'!O17,'AEG Input File'!AM17)","v":0.73458046074243799},{"$f":"MAX('AEG Input File'!P17,'AEG Input File'!AN17)","v":0.90447293646451454},{"$f":"MAX('AEG Input File'!Q17,'AEG Input File'!AO17)","v":1.0919802940610666},{"$f":"MAX('AEG Input File'!R17,'AEG Input File'!AP17)","v":1.2995006457096558},{"$f":"MAX('AEG Input File'!S17,'AEG Input File'!AQ17)","v":1.5298610858541619},{"$f":"MAX('AEG Input File'!T17,'AEG Input File'!AR17)","v":1.7863919544870297},{"$f":"MAX('AEG Input File'!U17,'AEG Input File'!AS17)","v":2.0730046247128913},{"$f":"MAX('AEG Input File'!V17,'AEG Input File'!AT17)","v":2.3942672150317157},{"$f":"MAX('AEG Input File'!W17,'AEG Input File'!AU17)","v":2.7554695659408663},{"$f":"MAX('AEG Input File'!X17,'AEG Input File'!AV17)","v":3.1626653883551827},{"$f":"MAX('AEG Input File'!Y17,'AEG Input File'!AW17)","v":3.6226763343532231},{"$f":"MAX('AEG Input File'!Z17,'AEG Input File'!AX17)","v":4.1430409733153608},{"$f":"MAX('AEG Input File'!AA17,'AEG Input File'!AY17)","v":4.7318928008076782}]
["Variable Peak Pricing Rates",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C44:Y44))","v":3.6648871897090602},{"$f":"MAX('AEG Input File'!E18,'AEG Input File'!AC18)","v":0},{"$f":"MAX('AEG Input File'!F18,'AEG Input File'!AD18)","v":0.44270230747081529},{"$f":"MAX('AEG Input File'!G18,'AEG Input File'!AE18)","v":1.4307251053340349},{"$f":"MAX('AEG Input File'!H18,'AEG Input File'!AF18)","v":3.3284404582613627},{"$f":"MAX('AEG Input File'!I18,'AEG Input File'!AG18)","v":4.274074377702088},{"$f":"MAX('AEG Input File'!J18,'AEG Input File'!AH18)","v":4.7441743280118214},{"$f":"MAX('AEG Input File'!K18,'AEG Input File'!AI18)","v":4.7407002193777519},{"$f":"MAX('AEG Input File'!L18,'AEG Input File'!AJ18)","v":4.7387788229955152},{"$f":"MAX('AEG Input File'!M18,'AEG Input File'!AK18)","v":4.7387057487095392},{"$f":"MAX('AEG Input File'!N18,'AEG Input File'!AL18)","v":4.7408589521736157},{"$f":"MAX('AEG Input File'!O18,'AEG Input File'!AM18)","v":4.7457187212334224},{"$f":"MAX('AEG Input File'!P18,'AEG Input File'!AN18)","v":4.7538918228904095},{"$f":"MAX('AEG Input File'!Q18,'AEG Input File'!AO18)","v":4.766140252758345},{"$f":"MAX('AEG Input File'!R18,'AEG Input File'!AP18)","v":4.7834148209037428},{"$f":"MAX('AEG Input File'!S18,'AEG Input File'!AQ18)","v":4.8068934174450391},{"$f":"MAX('AEG Input File'!T18,'AEG Input File'!AR18)","v":4.8380231555905135},{"$f":"MAX('AEG Input File'!U18,'AEG Input File'!AS18)","v":4.8785646154174662},{"$f":"MAX('AEG Input File'!V18,'AEG Input File'!AT18)","v":4.9306350590917409},{"$f":"MAX('AEG Input File'!W18,'AEG Input File'!AU18)","v":4.9967457760472165},{"$f":"MAX('AEG Input File'!X18,'AEG Input File'!AV18)","v":5.0798267969614086},{"$f":"MAX('AEG Input File'!Y18,'AEG Input File'!AW18)","v":5.1832304492719894},{"$f":"MAX('AEG Input File'!Z18,'AEG Input File'!AX18)","v":5.310704237019606},{"$f":"MAX('AEG Input File'!AA18,'AEG Input File'!AY18)","v":5.466324164262538}]
["Peak Time Rebate",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C45:Y45))","v":9.5685939979697636},{"$f":"MAX('AEG Input File'!E19,'AEG Input File'!AC19)","v":0},{"$f":"MAX('AEG Input File'!F19,'AEG Input File'!AD19)","v":0.99383666929742931},{"$f":"MAX('AEG Input File'!G19,'AEG Input File'!AE19)","v":3.3787610076223396},{"$f":"MAX('AEG Input File'!H19,'AEG Input File'!AF19)","v":7.9469493395178015},{"$f":"MAX('AEG Input File'!I19,'AEG Input File'!AG19)","v":10.307896875816605},{"$f":"MAX('AEG Input File'!J19,'AEG Input File'!AH19)","v":11.562740658206506},{"$f":"MAX('AEG Input File'!K19,'AEG Input File'!AI19)","v":11.684256520158216},{"$f":"MAX('AEG Input File'!L19,'AEG Input File'!AJ19)","v":11.819083765819125},{"$f":"MAX('AEG Input File'!M19,'AEG Input File'!AK19)","v":11.994456508269161},{"$f":"MAX('AEG Input File'!N19,'AEG Input File'!AL19)","v":12.177792381269427},{"$f":"MAX('AEG Input File'!O19,'AEG Input File'!AM19)","v":12.369579101440129},{"$f":"MAX('AEG Input File'!P19,'AEG Input File'!AN19)","v":12.570325249086741},{"$f":"MAX('AEG Input File'!Q19,'AEG Input File'!AO19)","v":12.780559817579629},{"$f":"MAX('AEG Input File'!R19,'AEG Input File'!AP19)","v":13.00083158555274},{"$f":"MAX('AEG Input File'!S19,'AEG Input File'!AQ19)","v":13.231708305093536},{"$f":"MAX('AEG Input File'!T19,'AEG Input File'!AR19)","v":13.473775701783973},{"$f":"MAX('AEG Input File'!U19,'AEG Input File'!AS19)","v":13.727636285548748},{"$f":"MAX('AEG Input File'!V19,'AEG Input File'!AT19)","v":13.99390797472377},{"$f":"MAX('AEG Input File'!W19,'AEG Input File'!AU19)","v":14.273222539507602},{"$f":"MAX('AEG Input File'!X19,'AEG Input File'!AV19)","v":14.566223874911286},{"$f":"MAX('AEG Input File'!Y19,'AEG Input File'!AW19)","v":14.873566117370819},{"$f":"MAX('AEG Input File'!Z19,'AEG Input File'!AX19)","v":15.195911623207488},{"$f":"MAX('AEG Input File'!AA19,'AEG Input File'!AY19)","v":15.533928830979947}]
["Battery Storage w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C46:Y46))","v":2.0550508799775193},{"$f":"MAX('AEG Input File'!E20,'AEG Input File'!AC20)","v":0},{"$f":"MAX('AEG Input File'!F20,'AEG Input File'!AD20)","v":7.9495145487681829E-2},{"$f":"MAX('AEG Input File'!G20,'AEG Input File'!AE20)","v":0.18217761430844442},{"$f":"MAX('AEG Input File'!H20,'AEG Input File'!AF20)","v":0.36786486072657149},{"$f":"MAX('AEG Input File'!I20,'AEG Input File'!AG20)","v":0.55703074280594045},{"$f":"MAX('AEG Input File'!J20,'AEG Input File'!AH20)","v":0.74973165006446829},{"$f":"MAX('AEG Input File'!K20,'AEG Input File'!AI20)","v":1.04100153074033},{"$f":"MAX('AEG Input File'!L20,'AEG Input File'!AJ20)","v":1.3379327543536441},{"$f":"MAX('AEG Input File'!M20,'AEG Input File'!AK20)","v":1.6406175738119644},{"$f":"MAX('AEG Input File'!N20,'AEG Input File'!AL20)","v":2.0466068547136009},{"$f":"MAX('AEG Input File'!O20,'AEG Input File'!AM20)","v":2.4604595167802294},{"$f":"MAX('AEG Input File'!P20,'AEG Input File'!AN20)","v":2.8823026898059698},{"$f":"MAX('AEG Input File'!Q20,'AEG Input File'!AO20)","v":3.4126367933818287},{"$f":"MAX('AEG Input File'!R20,'AEG Input File'!AP20)","v":3.9532057176106057},{"$f":"MAX('AEG Input File'!S20,'AEG Input File'!AQ20)","v":4.5041738306128751},{"$f":"MAX('AEG Input File'!T20,'AEG Input File'!AR20)","v":5.1690894288442104},{"$f":"MAX('AEG Input File'!U20,'AEG Input File'!AS20)","v":5.2203479966542998},{"$f":"MAX('AEG Input File'!V20,'AEG Input File'!AT20)","v":5.2721604514425309},{"$f":"MAX('AEG Input File'!W20,'AEG Input File'!AU20)","v":5.3245322724216715},{"$f":"MAX('AEG Input File'!X20,'AEG Input File'!AV20)","v":5.3774690227148652},{"$f":"MAX('AEG Input File'!Y20,'AEG Input File'!AW20)","v":5.430976349153779},{"$f":"MAX('AEG Input File'!Z20,'AEG Input File'!AX20)","v":5.4850599821317898},{"$f":"MAX('AEG Input File'!AA20,'AEG Input File'!AY20)","v":5.5397257355098963}]
["EV w Ancillary",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C47:Y47))","v":5.478733100788526},{"$f":"MAX('AEG Input File'!E21,'AEG Input File'!AC21)","v":0},{"$f":"MAX('AEG Input File'!F21,'AEG Input File'!AD21)","v":3.789812514671672E-2},{"$f":"MAX('AEG Input File'!G21,'AEG Input File'!AE21)","v":0.14636941078148233},{"$f":"MAX('AEG Input File'!H21,'AEG Input File'!AF21)","v":0.44766488240797392},{"$f":"MAX('AEG Input File'!I21,'AEG Input File'!AG21)","v":0.76678030748813075},{"$f":"MAX('AEG Input File'!J21,'AEG Input File'!AH21)","v":1.1488493267520103},{"$f":"MAX('AEG Input File'!K21,'AEG Input File'!AI21)","v":1.5591691170514848},{"$f":"MAX('AEG Input File'!L21,'AEG Input File'!AJ21)","v":2.0960720249873379},{"$f":"MAX('AEG Input File'!M21,'AEG Input File'!AK21)","v":3.0320757429839782},{"$f":"MAX('AEG Input File'!N21,'AEG Input File'!AL21)","v":4.0410324677680665},{"$f":"MAX('AEG Input File'!O21,'AEG Input File'!AM21)","v":5.1277713613474036},{"$f":"MAX('AEG Input File'!P21,'AEG Input File'!AN21)","v":6.2973299534278677},{"$f":"MAX('AEG Input File'!Q21,'AEG Input File'!AO21)","v":7.5549496277501884},{"$f":"MAX('AEG Input File'!R21,'AEG Input File'!AP21)","v":8.9060693351028135},{"$f":"MAX('AEG Input File'!S21,'AEG Input File'!AQ21)","v":10.356317464675408},{"$f":"MAX('AEG Input File'!T21,'AEG Input File'!AR21)","v":11.911501832316775},{"$f":"MAX('AEG Input File'!U21,'AEG Input File'!AS21)","v":13.577597775248892},{"$f":"MAX('AEG Input File'!V21,'AEG Input File'!AT21)","v":15.360734377388326},{"$f":"MAX('AEG Input File'!W21,'AEG Input File'!AU21)","v":17.26717888695223},{"$f":"MAX('AEG Input File'!X21,'AEG Input File'!AV21)","v":19.303319427588324},{"$f":"MAX('AEG Input File'!Y21,'AEG Input File'!AW21)","v":21.475646144789007},{"$f":"MAX('AEG Input File'!Z21,'AEG Input File'!AX21)","v":23.79073096959403},{"$f":"MAX('AEG Input File'!AA21,'AEG Input File'!AY21)","v":26.255206220204457}]
["Cooling w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C48:Y48))","v":4.5245760956598282},{"$f":"MAX('AEG Input File'!E22,'AEG Input File'!AC22)","v":0},{"$f":"MAX('AEG Input File'!F22,'AEG Input File'!AD22)","v":0.47877518156315813},{"$f":"MAX('AEG Input File'!G22,'AEG Input File'!AE22)","v":1.4695952796941265},{"$f":"MAX('AEG Input File'!H22,'AEG Input File'!AF22)","v":3.5049021509850422},{"$f":"MAX('AEG Input File'!I22,'AEG Input File'!AG22)","v":4.605832383089715},{"$f":"MAX('AEG Input File'!J22,'AEG Input File'!AH22)","v":5.2310885309377086},{"$f":"MAX('AEG Input File'!K22,'AEG Input File'!AI22)","v":5.3496722871915212},{"$f":"MAX('AEG Input File'!L22,'AEG Input File'!AJ22)","v":5.4716343445254854},{"$f":"MAX('AEG Input File'!M22,'AEG Input File'!AK22)","v":5.5970819299728847},{"$f":"MAX('AEG Input File'!N22,'AEG Input File'!AL22)","v":5.7261258211511947},{"$f":"MAX('AEG Input File'!O22,'AEG Input File'!AM22)","v":5.8588804657785349},{"$f":"MAX('AEG Input File'!P22,'AEG Input File'!AN22)","v":5.9954641052425011},{"$f":"MAX('AEG Input File'!Q22,'AEG Input File'!AO22)","v":6.1359989023593089},{"$f":"MAX('AEG Input File'!R22,'AEG Input File'!AP22)","v":6.280611073465928},{"$f":"MAX('AEG Input File'!S22,'AEG Input File'!AQ22)","v":6.4294310249927351},{"$f":"MAX('AEG Input File'!T22,'AEG Input File'!AR22)","v":6.5825934946693083},{"$f":"MAX('AEG Input File'!U22,'AEG Input File'!AS22)","v":6.7402376975211125},{"$f":"MAX('AEG Input File'!V22,'AEG Input File'!AT22)","v":6.9025074768202739},{"$f":"MAX('AEG Input File'!W22,'AEG Input File'!AU22)","v":7.0695514601592002},{"$f":"MAX('AEG Input File'!X22,'AEG Input File'!AV22)","v":7.2415232208215858},{"$f":"MAX('AEG Input File'!Y22,'AEG Input File'!AW22)","v":7.4185814446312452},{"$f":"MAX('AEG Input File'!Z22,'AEG Input File'!AX22)","v":7.6008901024654616},{"$f":"MAX('AEG Input File'!AA22,'AEG Input File'!AY22)","v":7.6800468577005789}]
["DLC WH w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C49:Y49))","v":1.6267144452828339},{"$f":"MAX('AEG Input File'!E24,'AEG Input File'!AC24)","v":0},{"$f":"MAX('AEG Input File'!F24,'AEG Input File'!AD24)","v":0.19719852103499036},{"$f":"MAX('AEG Input File'!G24,'AEG Input File'!AE24)","v":0.59699935483275579},{"$f":"MAX('AEG Input File'!H24,'AEG Input File'!AF24)","v":1.4049012080166434},{"$f":"MAX('AEG Input File'!I24,'AEG Input File'!AG24)","v":1.822234388475767},{"$f":"MAX('AEG Input File'!J24,'AEG Input File'!AH24)","v":2.0423909835603418},{"$f":"MAX('AEG Input File'!K24,'AEG Input File'!AI24)","v":2.0603731072715812},{"$f":"MAX('AEG Input File'!L24,'AEG Input File'!AJ24)","v":2.0785167068214263},{"$f":"MAX('AEG Input File'!M24,'AEG Input File'!AK24)","v":2.096823263779299},{"$f":"MAX('AEG Input File'!N24,'AEG Input File'!AL24)","v":2.1152942736318949},{"$f":"MAX('AEG Input File'!O24,'AEG Input File'!AM24)","v":2.1339312459172182},{"$f":"MAX('AEG Input File'!P24,'AEG Input File'!AN24)","v":2.1527357043599098},{"$f":"MAX('AEG Input File'!Q24,'AEG Input File'!AO24)","v":2.1717091870079397},{"$f":"MAX('AEG Input File'!R24,'AEG Input File'!AP24)","v":2.1908532463706347},{"$f":"MAX('AEG Input File'!S24,'AEG Input File'!AQ24)","v":2.2101694495580726},{"$f":"MAX('AEG Input File'!T24,'AEG Input File'!AR24)","v":2.229659378421863},{"$f":"MAX('AEG Input File'!U24,'AEG Input File'!AS24)","v":2.2493246296973011},{"$f":"MAX('AEG Input File'!V24,'AEG Input File'!AT24)","v":2.2691668151469524},{"$f":"MAX('AEG Input File'!W24,'AEG Input File'!AU24)","v":2.2891875617056336},{"$f":"MAX('AEG Input File'!X24,'AEG Input File'!AV24)","v":2.3093885116268487},{"$f":"MAX('AEG Input File'!Y24,'AEG Input File'!AW24)","v":2.3297713226306587},{"$f":"MAX('AEG Input File'!Z24,'AEG Input File'!AX24)","v":2.3503376680530246},{"$f":"MAX('AEG Input File'!AA24,'AEG Input File'!AY24)","v":2.3793403742670014}]
["ERWH w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C50:Y50))","v":2.5062652671701184},{"$f":"MAX('AEG Input File'!E25,'AEG Input File'!AC25)","v":0},{"$f":"MAX('AEG Input File'!F25,'AEG Input File'!AD25)","v":3.46291222742766E-2},{"$f":"MAX('AEG Input File'!G25,'AEG Input File'!AE25)","v":0.10508239900459329},{"$f":"MAX('AEG Input File'!H25,'AEG Input File'!AF25)","v":0.25936573272300917},{"$f":"MAX('AEG Input File'!I25,'AEG Input File'!AG25)","v":0.4827487828873479},{"$f":"MAX('AEG Input File'!J25,'AEG Input File'!AH25)","v":0.81657792352191816},{"$f":"MAX('AEG Input File'!K25,'AEG Input File'!AI25)","v":1.2409842186990083},{"$f":"MAX('AEG Input File'!L25,'AEG Input File'!AJ25)","v":1.8441291918605651},{"$f":"MAX('AEG Input File'!M25,'AEG Input File'!AK25)","v":2.5648798607702377},{"$f":"MAX('AEG Input File'!N25,'AEG Input File'!AL25)","v":3.402480246324159},{"$f":"MAX('AEG Input File'!O25,'AEG Input File'!AM25)","v":4.3353484890879148},{"$f":"MAX('AEG Input File'!P25,'AEG Input File'!AN25)","v":4.6802242490770531},{"$f":"MAX('AEG Input File'!Q25,'AEG Input File'!AO25)","v":4.9722009164975329},{"$f":"MAX('AEG Input File'!R25,'AEG Input File'!AP25)","v":5.1919522470312041},{"$f":"MAX('AEG Input File'!S25,'AEG Input File'!AQ25)","v":5.3568843351302284},{"$f":"MAX('AEG Input File'!T25,'AEG Input File'!AR25)","v":5.4759712305515791},{"$f":"MAX('AEG Input File'!U25,'AEG Input File'!AS25)","v":5.5578906241727548},{"$f":"MAX('AEG Input File'!V25,'AEG Input File'!AT25)","v":5.612920845083246},{"$f":"MAX('AEG Input File'!W25,'AEG Input File'!AU25)","v":5.6474621240603273},{"$f":"MAX('AEG Input File'!X25,'AEG Input File'!AV25)","v":5.6635504251748872},{"$f":"MAX('AEG Input File'!Y25,'AEG Input File'!AW25)","v":5.665760377865058},{"$f":"MAX('AEG Input File'!Z25,'AEG Input File'!AX25)","v":5.6573388612724989},{"$f":"MAX('AEG Input File'!AA25,'AEG Input File'!AY25)","v":5.6907166507407876}]
["HPWH w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C51:Y51))","v":0.87220775036965204},{"$f":"MAX('AEG Input File'!E26,'AEG Input File'!AC26)","v":0},{"$f":"MAX('AEG Input File'!F26,'AEG Input File'!AD26)","v":4.1094378907530786E-3},{"$f":"MAX('AEG Input File'!G26,'AEG Input File'!AE26)","v":2.0446191906531998E-2},{"$f":"MAX('AEG Input File'!H26,'AEG Input File'!AF26)","v":6.0740409345462813E-2},{"$f":"MAX('AEG Input File'!I26,'AEG Input File'!AG26)","v":0.12471197257974589},{"$f":"MAX('AEG Input File'!J26,'AEG Input File'!AH26)","v":0.22408572998306192},{"$f":"MAX('AEG Input File'!K26,'AEG Input File'!AI26)","v":0.352159255498952},{"$f":"MAX('AEG Input File'!L26,'AEG Input File'!AJ26)","v":0.53615501265787402},{"$f":"MAX('AEG Input File'!M26,'AEG Input File'!AK26)","v":0.75743755365648968},{"$f":"MAX('AEG Input File'!N26,'AEG Input File'!AL26)","v":1.0152511141870599},{"$f":"MAX('AEG Input File'!O26,'AEG Input File'!AM26)","v":1.3316250730284742},{"$f":"MAX('AEG Input File'!P26,'AEG Input File'!AN26)","v":1.4649965860874459},{"$f":"MAX('AEG Input File'!Q26,'AEG Input File'!AO26)","v":1.5945073291123508},{"$f":"MAX('AEG Input File'!R26,'AEG Input File'!AP26)","v":1.7142855334863505},{"$f":"MAX('AEG Input File'!S26,'AEG Input File'!AQ26)","v":1.8264311290300022},{"$f":"MAX('AEG Input File'!T26,'AEG Input File'!AR26)","v":1.9346920575924571},{"$f":"MAX('AEG Input File'!U26,'AEG Input File'!AS26)","v":2.0406267850020243},{"$f":"MAX('AEG Input File'!V26,'AEG Input File'!AT26)","v":2.1431638785775462},{"$f":"MAX('AEG Input File'!W26,'AEG Input File'!AU26)","v":2.2423427540160175},{"$f":"MAX('AEG Input File'!X26,'AEG Input File'!AV26)","v":2.3399315872607365},{"$f":"MAX('AEG Input File'!Y26,'AEG Input File'!AW26)","v":2.4355406039029548},{"$f":"MAX('AEG Input File'!Z26,'AEG Input File'!AX26)","v":2.5290893880970868},{"$f":"MAX('AEG Input File'!AA26,'AEG Input File'!AY26)","v":2.566845576451664}]
["Third Party w Ancillary ",{"$f":"-PMT(0.06804,24,NPV(0.06804,LC!C52:Y52))","v":2.7551860763988532},{"$f":"MAX('AEG Input File'!E27,'AEG Input File'!AC27)","v":0},{"$f":"MAX('AEG Input File'!F27,'AEG Input File'!AD27)","v":1.4735529519618693},{"$f":"MAX('AEG Input File'!G27,'AEG Input File'!AE27)","v":2.5300033752639353},{"$f":"MAX('AEG Input File'!H27,'AEG Input File'!AF27)","v":3.1581144947957318},{"$f":"MAX('AEG Input File'!I27,'AEG Input File'!AG27)","v":3.1581682691374811},{"$f":"MAX('AEG Input File'!J27,'AEG Input File'!AH27)","v":3.1594358516999694},{"$f":"MAX('AEG Input File'!K27,'AEG Input File'!AI27)","v":3.162207315465166},{"$f":"MAX('AEG Input File'!L27,'AEG Input File'!AJ27)","v":3.166700821904274},{"$f":"MAX('AEG Input File'!M27,'AEG Input File'!AK27)","v":3.1748420504109389},{"$f":"MAX('AEG Input File'!N27,'AEG Input File'!AL27)","v":3.1847511111275653},{"$f":"MAX('AEG Input File'!O27,'AEG Input File'!AM27)","v":3.1967374235765837},{"$f":"MAX('AEG Input File'!P27,'AEG Input File'!AN27)","v":3.211184791065488},{"$f":"MAX('AEG Input File'!Q27,'AEG Input File'!AO27)","v":3.2285679850537501},{"$f":"MAX('AEG Input File'!R27,'AEG Input File'!AP27)","v":3.2494721124332568},{"$f":"MAX('AEG Input File'!S27,'AEG Input File'!AQ27)","v":3.2746146747913687},{"$f":"MAX('AEG Input File'!T27,'AEG Input File'!AR27)","v":3.304869855818835},{"$f":"MAX('AEG Input File'!U27,'AEG Input File'!AS27)","v":3.3412940102328119},{"$f":"MAX('AEG Input File'!V27,'AEG Input File'!AT27)","v":3.3851505462793234},{"$f":"MAX('AEG Input File'!W27,'AEG Input File'!AU27)","v":3.4379314048308172},{"$f":"MAX('AEG Input File'!X27,'AEG Input File'!AV27)","v":3.5013712291641812},{"$f":"MAX('AEG Input File'!Y27,'AEG Input File'!AW27)","v":3.5774492993251439},{"$f":"MAX('AEG Input File'!Z27,'AEG Input File'!AX27)","v":3.6683737332496174},{"$f":"MAX('AEG Input File'!AA27,'AEG Input File'!AY27)","v":3.7765428248046828}]
[null,null,null,{"$f":"D45/$Y45","v":6.3978448730586446E-2},{"$f":"E45/$Y45","v":0.21750846449636996},0.51158656808500869,0.66357307207814331,0.74435390969131143,0.75217651936552121,0.76085605222085506,0.77214571012763544,0.78394799627141065,0.79629430751420549,0.80921738382225805,0.82275127925723712,0.83693132156139738,0.85179405989713308,0.86737720047440114,0.88371952999882186,0.90086082709579229,0.91884176210733837,0.93770378591288972,0.95748900868580389,0.97824006975631705,1]
[]
["Battery Energy Storage",{"$f":"B4/(B29*1000)","v":565.75851361825994},{"$f":"IFERROR(C4/(C29*1000),0)","v":0},1539.8357730676837,1066.0765869386962,876.93510495026544,804.72166220719646,762.19389164093957,735.63912530195375,715.37388195216272,698.31524418364404,690.11481706884297,681.04114726272383,661.80735384010734,650.09950557499758,631.87736929101447,616.34614988875819,609.59750542719132,553.34325598899534,500.75368996768907,452.06547753675153,398.95694144366871,348.97395227157597,301.93786995731529,249.42903965589565]
["Behavioral",{"$f":"B5/(B30*1000)","v":160.17003690473541},{"$f":"IFERROR(C5/(C30*1000),0)","v":0},139.50461318541758,123.59490071495078,123.46634730295722,131.4492689058477,139.06358110700805,146.28735550439839,153.13159259583927,159.28472583553403,165.11085133336158,170.60772480941972,172.68496925090574,174.71170008125409,176.68740863916727,178.60769011381154,180.46828964723665,182.2661667237787,183.99736130682822,185.65821675467294,187.24538072202586,188.75587346931033,190.18713730299959,191.53706179305968]
["DLC Central AC",166.51827388388327,{"$f":"IFERROR(C6/(C31*1000),0)","v":0},291.52535344503769,222.55002136960775,204.06820875463046,198.45430689244353,194.08917210012456,189.32406918260651,185.28521127192363,181.91113795292307,179.12293835719407,176.78288105608439,169.86184935612835,158.54075544254115,138.00347906121414,129.04090390615843,126.01213071490766,128.67746652065233,131.40378904795006,134.19250144186876,137.0450354374359,139.96285644049087,142.94745789861562,143.66162280953338]
["DLC Electric Vehicle Charging",1091.2909536388672,{"$f":"IFERROR(C7/(C32*1000),0)","v":0},2566.3923269221814,1355.5082181226071,1054.7826017039083,1001.9471495911205,983.25348287344502,978.94643783049094,980.66659680015198,987.0114897432577,996.51656591942503,1007.8392010580076,1019.4550886999733,1031.6098703896143,1043.0036054043946,1056.254886727821,1070.5819464865936,1086.1979321569454,1102.1842197956389,1116.8109329926965,1132.9062429980629,1150.2812436861095,1168.7946892463999,1188.3395021352953]
["DLC Smart Appliances",327.3504946337232,{"$f":"IFERROR(C8/(C33*1000),0)","v":0},843.44993638011135,616.71148760728727,551.9270743089487,524.42093389098784,499.60410044689621,471.56186173718316,446.0920210940514,422.97610429587473,401.91713256906883,382.33102068880731,340.63453446798712,277.57596569845299,170.43360544203387,117.58030146379247,92.466801745845572,94.027483468298868,95.617053494068287,97.236088225980822,98.885174464487591,100.5649108904194,102.2759102771229,104.01879799880594]
["DLC Smart Thermostats - Cooling",176.37442578859691,{"$f":"IFERROR(C9/(C34*1000),0)","v":0},198.99866484777559,166.98222533115532,159.84074553661947,160.45129256648354,162.04474080941083,163.96376700409846,166.08018239999956,168.38400448680119,170.86183338197597,173.48916583232364,175.29150198225321,176.33148113476503,175.69935449082081,177.33255396051081,180.16444756269198,184.15102790477275,188.2277687938587,192.39668843494269,196.65985037312541,201.019356627615,205.4773619726904,209.50394237611141]
["DLC Smart Thermostats - Heating",30.193961774370649,{"$f":"IFERROR(C10/(C35*1000),0)","v":0},0,30.584361678210712,30.938718049509529,31.397012815914156,31.460065514581313,31.424245606433665,31.232775241490032,31.110080696816819,31.051442785397494,31.050367757166157,31.093928474222412,30.658755779534136,29.755825244388486,27.871948714694486,27.221753279023712,27.205867318872667,27.804586980954276,28.416483433879741,29.041846101636704,29.680971338677697,30.334164349344761,31.001729822974081]
["DLC Water Heating",632.41214460511014,{"$f":"IFERROR(C11/(C36*1000),0)","v":0},1239.6610656381754,904.6529631623049,811.40735104544513,784.09606301834344,763.34662581206317,741.58797736841848,722.42972675969497,705.66679813027224,691.01333112726002,677.89706988676562,642.53343128749032,585.95326351661038,485.43824367271935,439.24956455905408,420.93152955049715,429.50062653805782,438.24842511587582,447.17872493308909,456.29538117370748,465.60235149972141,475.10365458027178,487.32170451581879]
["CTA-2045 ERWH",418.04349589665185,{"$f":"IFERROR(C12/(C37*1000),0)","v":0},1924.7223875339125,951.33965734819355,655.63115613058642,560.15004683807615,515.24620974056074,493.54823640637409,482.26987661829838,476.74210588248428,474.18604493528062,471.73053875722968,461.10965510725742,450.08576498395752,438.43861246161771,425.94889176477415,411.296918391124,394.95659123948815,374.32047773861427,351.08224864498806,325.37216984249869,298.1661854377362,289.86792562407021,287.55273218332945]
["CTA-2045 HPWH",736.27256158152159,{"$f":"IFERROR(C13/(C38*1000),0)","v":0},13092.375807209986,3324.4049791763814,1635.2922537180489,1185.5502235313718,993.13476971616285,903.99044603653863,852.51069502014639,823.74527317403613,806.6314640051919,796.54580422815366,778.85705270443657,762.46661651334625,747.05353544055492,731.83014161921403,714.76777278590896,696.9829144759783,675.38988454737273,652.8528242345235,629.59658789200262,603.51272680205966,601.81487504479367,587.78861948003384]
["Thermal Energy Storage",728.99652751505494,{"$f":"IFERROR(C14/(C39*1000),0)","v":0},2150.4833155049241,1378.9565257840115,1194.2757669109685,1127.6731841962746,1072.2054547641094,1014.8519235603027,962.37411547252657,914.43440010937456,870.48424054720397,829.32499576700081,746.407298593169,607.23733010352794,382.27351298356331,272.60308272474134,221.59701766053306,225.84662993902444,230.17221905207919,234.57523450945595,239.05721847252462,243.61969545291029,248.26425203715348,252.9923927032452]
["Third Party Contracts",101.23243444576678,{"$f":"IFERROR(C15/(C40*1000),0)","v":0},82.963156533231029,84.895103786239289,86.791162373072666,88.729926876569024,90.711918088877852,92.707837260196897,94.747543287134008,96.831833010811025,98.96183737058206,101.13853147035142,103.36290467957254,105.63595862613676,107.95870552650854,110.33217297716415,112.75739308909135,115.23541084852735,117.76728225392588,120.35407256030609,122.99686747233454,125.69677993067108,128.45495609342339,131.2725941504618]
["Time-of-Use Opt-in",59.337950000402031,{"$f":"IFERROR(C16/(C41*1000),0)","v":0},196.9645204615442,116.66362061667742,95.975215099717673,90.167215809509557,85.925555841807565,81.808549926542668,78.013921973258448,74.403348325535106,71.094977306037251,67.994078325494854,61.778289656593863,51.191089640595315,34.232046370429565,25.889677875563216,21.93083491457509,22.132938008880082,22.31832251364099,22.484659390315681,22.629456098115458,22.750117014340578,22.844038257242289,22.908738147904266]
["Time-of-Use Opt-out",72.460324999440857,{"$f":"IFERROR(C17/(C42*1000),0)","v":0},112.20796701937864,121.56673870792619,122.18892255512797,118.85415767409134,113.18123218245353,106.69884701781099,100.89235174121394,95.315692824151498,89.7970727370014,84.311469247940295,17.150030848499025,11.839319145527517,12.813119062459251,13.733708308742896,14.598495726186883,14.808375175886866,15.006072086987622,15.189175180379644,15.355059981276428,15.500952833407903,15.624035178944537,15.721590331020076]
["Electric Vehicle TOU Opt-in",281.52615430301307,{"$f":"IFERROR(C18/(C43*1000),0)","v":3207.2262084696249},1764.4887973349098,1214.5833910834276,1006.9930518741205,831.57810296597836,688.62213064549769,575.92671780003718,491.58600375080255,418.33088321988623,372.6863551060012,337.62895456277693,311.63710028541038,290.90661547664013,274.5097979502176,260.03669461077851,246.81691170419219,234.38715993212773,222.58782980804841,209.71022630131066,198.25991730990819,187.95360058657229,178.58882282672414,170.02288129265804]
["Variable Peak Pricing Rates",30.833089944981719,{"$f":"IFERROR(C19/(C44*1000),0)","v":0},197.13185642853222,67.909277771988585,33.714234730259918,28.234633650901436,26.521064658441105,26.96165218778971,27.418199669396007,27.887799695591728,28.36453096788323,28.837613449443104,28.809249281392042,28.419114909491469,27.472331529358577,27.215852142190737,27.289317825097786,27.657916192298664,27.967880426606673,28.20499683898645,28.35406303199095,28.399754299088496,28.327867432977992,28.126876735645158]
["Peak Time Rebate",41.395307495631265,{"$f":"IFERROR(C20/(C45*1000),0)","v":0},141.52815941261719,83.068786138727049,68.568728873885689,64.354899762531616,61.205724535485274,58.111295134789799,55.249721847659856,52.489998355634846,49.962397802568333,47.598795626480097,43.026582999566386,35.498239618093478,23.524510813538697,17.635254392180194,14.831027931506357,14.930392577188584,15.022615444742282,15.107454121626592,15.184704011604365,15.254200753936749,15.31582448584731,15.369500797477237]
["Battery Storage w Ancillary ",605.40325359889425,{"$f":"IFERROR(C21/(C46*1000),0)","v":0},2401.1197039873741,1458.7873950183778,1079.4684739289567,943.75338241220209,869.3898900091325,815.61361578833043,779.75096366279786,752.568068959014,735.00927943811257,719.55089747085094,695.40498138767884,679.10052202555835,657.46366612800193,639.29674068977192,630.03585687147665,574.02615205713414,521.6838756480812,473.24572998966835,420.39007027558995,370.66279981583818,323.88531156098492,271.63798397278396]
["EV w Ancillary",1263.5496436919479,{"$f":"IFERROR(C22/(C47*1000),0)","v":0},4708.8076104334068,2042.0058173231855,1381.3118083311197,1255.7391964623009,1202.9484010521082,1180.8492061983263,1169.994657437104,1165.4315744924943,1169.2418620328992,1177.3409701270293,1186.7349885693382,1197.469920035491,1207.6366376418198,1220.4285650472195,1234.7568333648314,1250.8328521200472,1267.4431509547892,1282.3513130944425,1299.1426614598445,1317.559369699434,1337.4080627340722,1358.5415563868301]
["Cooling w Ancillary ",466.72369975902842,{"$f":"IFERROR(C23/(C48*1000),0)","v":0},776.86308815668519,593.75637120101032,545.0621892818923,532.03367936179097,522.66094314432155,512.71852983990016,504.52709250531291,497.94158419543169,492.77519174511013,488.70118826678464,473.71005377781796,448.28653540195961,400.97649666296599,381.23413038287953,375.64186245310566,383.62974261043104,391.79986318191834,400.15639835538235,408.70360623993048,417.44585060131095,426.38757133701972,429.95528127547834]
["DLC WH w Ancillary ",862.40624848656216,{"$f":"IFERROR(C24/(C49*1000),0)","v":0},{"$f":"IFERROR(D24/(D49*1000),0)","v":1762.2179412877238},1203.2003361010752,1045.5071168907216,1008.5400777787913,985.13392374730313,964.22015264618392,946.21732965027093,930.90076247365823,917.95281071903548,906.73616964519408,870.193186250753,810.02736732311655,700.88310534428683,652.43684833020109,635.16131834788609,647.96046842520809,661.02463860389673,674.3594644329811,687.97062187775714,701.86395455661727,716.04539712839085,733.19908400260636]
["ERWH w Ancillary ",683.95170979697048,{"$f":"IFERROR(C25/(C50*1000),0)","v":0},{"$f":"IFERROR(D25/(D50*1000),0)","v":3152.8482739426768},1530.4305382293039,1036.3869110220842,877.95313601870862,803.70064594791847,768.62962492566601,750.29810534813714,742.08564041835348,739.11766393537096,736.83269771552273,725.68994799359632,714.10487157837997,702.19268438865242,689.49491810456846,674.29869486597659,657.15982571773748,634.70969886051068,609.05551400204934,580.38625551429675,549.8960155906301,543.39023373449504,544.6016919345775]
["HPWH w Ancillary ",1199.0950135258774,{"$f":"IFERROR(C26/(C51*1000),0)","v":0},{"$f":"IFERROR(D26/(D51*1000),0)","v":21816.781459344624},5477.4648999265301,2644.4154764840118,1890.616074128829,1568.2675957863348,1420.4295248146307,1334.8188790770746,1288.401528612997,1262.0315034843222,1247.0368371910913,1227.0569509351938,1209.1486370777079,1193.3013569327782,1178.2669058237805,1161.1763781300874,1143.3384454842812,1120.925637909419,1097.5617200298966,1073.428057517456,1045.8856344289491,1049.3985083941686,1036.9522035679338]
["Third Party w Ancillary ",844.15396084085864,{"$f":"IFERROR(C27/(C52*1000),0)","v":0},{"$f":"IFERROR(D27/(D52*1000),0)","v":684.76774131963987},709.26592569990703,725.03514839698016,741.0405350159084,757.4052971912165,773.88591087763973,790.73248447951244,807.96116885556421,825.5713939044582,843.57182613885891,861.97138069724087,880.7791805374095,900.00465110127607,919.65751311005374,939.74778839831049,960.28580705178058,981.28229436469292,1002.7482471267468,1024.695070585643,1047.1344702565698,1070.0784469013013,1093.539211162903]
[]
[]
["Ramp Rate"]
["Peak Time Rebate",null,{"$f":"D45/$Y45","v":6.3978448730586446E-2},{"$f":"E45/$Y45","v":0.21750846449636996},0.51158656808500869,0.66357307207814331,0.74435390969131143,0.75217651936552121,0.76085605222085506,0.77214571012763544,0.78394799627141065,0.79629430751420549,0.80921738382225805,0.82275127925723712,0.83693132156139738,0.85179405989713308,0.86737720047440114,0.88371952999882186,0.90086082709579229,0.91884176210733837,0.93770378591288972,0.95748900868580389,0.97824006975631705,1,0]
["Behavioral",null,{"$f":"D30/$Y30","v":0.32474469253200272},{"$f":"E30/$Y30","v":0.58752516334831439},0.74017016621534859,0.74690408912264439,0.75416668568750744,0.7621254994924489,0.770856512664576,0.78192946311995504,0.79346645696052764,0.80549565530327438,0.81804642211589562,0.83114929824772765,0.84483596524853555,0.85913919858164922,0.87409280999282213,0.88973157897464106,0.90609117346557455,0.92320806013885226,0.9411194048642002,0.95986296415881445,0.97947696867571243,1,0]
["DLC Central AC",null,{"$f":"D31/$Y31","v":6.2340138079119006E-2},{"$f":"E31/$Y31","v":0.1913523845522638},0.45636468317517748,0.59971409920130492,0.68112716339648827,0.6965676624521564,0.71244804177714394,0.72878226313955874,0.7455847506203378,0.76287040617519031,0.78065462572419186,0.79895331578698714,0.81778291068218234,0.83716039031013401,0.8571032985390078,0.87762976221464783,0.8987585108155054,0.9205088967746009,0.94290091649124552,0.96595523205601674,0.98969319371329756,1,0]
["DLC Electric Vehicle Charging",null,{"$f":"D32/$Y32","v":1.4434518178551787E-3},{"$f":"E32/$Y32","v":5.5748718769858705E-3},1.7050518615369988E-2,2.9204886111237699E-2,4.3757010214146547E-2,5.9385140759307398E-2,7.9834529099006818E-2,0.11548474300882357,0.15391356799392905,0.19530493565125281,0.23985071382078177,0.2877505346705807,0.3392115552400129,0.39444814783841975,0.45368151872105222,0.51713925464429888,0.58505479822008077,0.65766685441855088,0.73521873207507438,0.81795762580080666,0.90613384522899265,1,0]
["DLC Smart Appliances",null,{"$f":"D33/$Y33","v":8.0518829208293632E-2},0.24429641525355814,0.57582709076543737,0.74776600267847404,0.8391465489085661,0.84783332783911169,0.85661186433940784,0.86548314741816224,0.87444817695897381,0.88350796384219954,0.89266353006820998,0.90191590888205042,0.91126614489952529,0.92071529423471854,0.93026442462897141,0.93991461558133071,0.94966695848048677,0.95952255673821807,0.9694825259243568,0.97954799390330061,0.98972010097207919,1,0]
["DLC Smart Thermostats - Cooling",null,6.2340138079119006E-2,0.1913523845522638,0.45636468317517748,0.59971409920130492,0.68112716339648827,0.6965676624521564,0.71244804177714394,0.72878226313955874,0.7455847506203378,0.76287040617519031,0.78065462572419186,0.79895331578698714,0.81778291068218234,0.83716039031013401,0.8571032985390078,0.87762976221464783,0.8987585108155054,0.9205088967746009,0.94290091649124552,0.96595523205601674,0.98969319371329756,1,0]
["DLC Smart Thermostats - Heating",null,0,8.1421737177668166E-2,0.24674758554914389,0.58150477827545577,0.75510456402562764,0.84769838489236971,0.85648365637803991,0.86536187896578676,0.87433405697954159,0.8834012058211671,0.89256435209505158,0.90182453373413407,0.91118280012736896,0.92064021224865156,0.93019784278722273,0.93985677627956299,0.94961810924280177,0.9594829503096538,0.96945242036490276,0.9795276526834481,0.989709793069938,1,0]
["DLC Water Heating",null,8.2879491798537194E-2,0.2509096055736339,0.59045827289399422,0.76585696110718882,0.85838537674103776,0.86594298552442972,0.87356846010808809,0.88126242317275139,0.88902550324837382,0.89685833477045673,0.90476155813692638,0.9127358197655826,0.92078177215211021,0.92890007392866392,0.93709138992303687,0.94535639121840476,0.95369575521367345,0.96211016568441121,0.97060031284439385,0.97916689340775243,0.98781061065173925,1,0]
["CTA-2045 ERWH",null,6.0851953101141946E-3,1.8465582711961984E-2,4.5576989444597683E-2,8.4830929479594849E-2,0.14349298579391057,0.21807169375362653,0.32405921873135363,0.45071298013693145,0.59790013369954764,0.76182821165829118,0.82243143286141407,0.8737389720238975,0.91235472888205438,0.94133738576368886,0.96226390569608589,0.97665917410406611,0.98632934822938079,0.99239910729436343,0.99522622066196809,0.99561456413886273,0.99413469488698869,1,0]
["CTA-2045 HPWH",null,1.6009681020366839E-3,7.9654935591397143E-3,2.3663445087112978E-2,4.8585693554710936E-2,8.7300043305617081E-2,0.13719534152333665,0.20887700357846997,0.29508497145494444,0.3955248120498604,0.51877880198359094,0.57073810732027619,0.62119332138264172,0.66785690156559052,0.7115469453190908,0.75372358794833372,0.79499398161027279,0.83494071409632531,0.87357914110118373,0.91159811432653182,0.94884578419780841,0.98529082204985219,1,0]
["Thermal Energy Storage",null,7.850373176066068E-2,0.27079087060232448,0.63481612676763466,0.819995075885808,0.91535356311017313,0.9196860637048152,0.92410226672930751,0.92860137281365995,0.93318265477886286,0.93784545444543221,0.94258917960824606,0.94741330116912614,0.9523173504190553,0.95730091646236548,0.96236364377561234,0.96750522989424703,0.97272542322055366,0.9780240209466553,0.98340086708672925,0.98885585061286407,0.99438890368929178,1,0]
["Third Party Contracts",null,0.38637757152854979,0.67200522092975656,0.83875244225011947,0.83853728195588728,0.83865229071481551,0.83917524037642266,0.84016426327397709,0.84214007317547834,0.84459174875853105,0.8476014103549786,0.85127095345826953,0.85572645257405167,0.86112330416394167,0.86765208452763232,0.87554499942851371,0.88508265279623133,0.89660065433243752,0.91049532316415505,0.92722745016782304,0.94732281063726254,0.97136796712206397,1,0]
["Time-of-Use Opt-in",null,6.7795479519388024E-2,0.22743338860263124,0.53362803210543175,0.69082469659858214,0.77331395025340066,0.7796625503086666,0.78669949127517502,0.79572362842641886,0.80520765641371528,0.81519207697576679,0.82572294616988717,0.83685289184563405,0.84864229746312825,0.86116064627481781,0.87448799668866428,0.88871652457445016,0.90395201957107318,0.92031516077172426,0.93794232799578114,0.95698564124169239,0.977611885339702,1,0]
["Battery Energy Storage",null,{"$f":"D29/$Y29","v":1.4350014654717344E-2},{"$f":"E29/$Y29","v":3.288567394964656E-2},6.6404886864441834E-2,0.10055204344058909,0.13533732279536043,0.18791571648889807,0.24151606383280561,0.29615501780088688,0.3694419096589488,0.44414825467054642,0.52029700158805281,0.61602991850420863,0.71361036743576955,0.81306801918746885,0.93309482736845795,0.94234773450815978,0.95170062619666174,0.9611544915105048,0.97071033467325685,0.98036917501907561,0.99013204696620694,1,0]
["Electric Vehicle TOU Opt-in",null,{"$f":"D43/$Y43","v":1.0959929476889963E-2},{"$f":"E43/$Y43","v":1.7154856701106582E-2},2.189362881529229E-2,2.8435999861320144E-2,3.7456719953001559E-2,4.9788766637425055E-2,6.5868898559781008E-2,9.2942812271556804E-2,0.12262876708177943,0.15524030058691393,0.19114400400409148,0.2307702942625155,0.27462596901769337,0.32330848357195091,0.37752164507659891,0.43809205152725644,0.50598509218616339,0.58231867921237357,0.66837215496837821,0.76558715229873231,0.87555681155925436,1,0]
["Variable Peak Pricing Rates",null,{"$f":"D44/$Y44","v":8.0987203496838411E-2},{"$f":"E44/$Y44","v":0.26173440548728488},0.60889920872638237,0.78189186174594594,0.86789114319784544,0.86725559570200128,0.86690409873173413,0.86689073064675048,0.86728463400838307,0.8681736718542501,0.86966884510255849,0.87190955192854813,0.87506973190073767,0.87936486622423671,0.8850596873160762,0.89247627268655294,0.90200195065762867,0.91409613222623942,0.92929483219675246,0.94821131962108196,0.97153115648348554,1,0]

{"sheet":"Battery Energy Storage","index":2,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1,null,"Washington Electric",null,null,null,"Idaho Electric",null,null,null,"Weighted"]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0,null,"General Case Order in 2021 (UE-200900)",null,null,null,"General Case Settlement in 2021 (AVU-E-21-01)"]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0,null,"effective 10/1/2021",null,null,null,"effective 9/1/2021"]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0,null,null,null,null,"ProForma",null,null,null,"ProForma"]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0,null,null,"Capital","ProForma","Weighted",null,"Capital","ProForma","Weighted","Capital","ProForma"]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0,null,"Component","Structure","Cost","Cost","Component","Structure","Cost","Cost","Structure","Cost"]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-",null,"L/T Debt",0.51500000000000001,4.9700000000000001E-2,{"$f":"W7*X7","v":2.55955E-2},"L/T Debt",0.5,4.7E-2,{"$f":"AA7*AB7","v":2.35E-2},{"$f":"W7*$D$14+AA7*$B$14","v":0.50975000000000004},{"$f":"X7*$D$14+AB7*$B$14","v":4.8755E-2}]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":1.7861498702825678E-49},null,{"$f":"L8","v":1.7861498702825678E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0},null,"S/T Debt",0,0,{"$f":"W8*X8","v":0},"S/T Debt",0,0,{"$f":"AA8*AB8","v":0},{"$f":"W8*$D$14+AA8*$B$14","v":0},0]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-",null,"S/T Debt",0,0,{"$f":"W9*X9","v":0},"Pref Trust",null,null,{"$f":"AA9*AB9","v":0},0,0]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,null,null,null,null,"Term .............................",null,null,10,null,{"$f":"IRR($AI$28:$AI$102,0.059065190478108)","v":{"$error":"#NUM!"}},"IRR",null,"Before State Income Tax",null,null,{"$f":"T1-T8","v":1},null,"Pref Stock",0,0,{"$f":"W10*X10","v":0},"Pref Stock",null,null,{"$f":"AA10*AB10","v":0},0,0]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":2.493590545481907E-50},null,null,null,null,"State Income Tax",null,null,0,null,"Common",0.48499999999999999,9.4E-2,{"$f":"W11*X11","v":4.5589999999999999E-2},"Common",0.5,9.4E-2,{"$f":"AA11*AB11","v":4.7E-2},0.49024999999999996,9.4E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"   Total",{"$f":"SUM(W7:W11)","v":1},null,{"$f":"SUM(Y7:Y11)","v":7.1185499999999999E-2},"   Total",{"$f":"SUM(AA7:AA11)","v":1},null,{"$f":"SUM(AC7:AC11)","v":7.0500000000000007E-2},{"$f":"SUM(AD7:AD11)","v":1}]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1},null,null,null,null,null,"(excludes short-term debt)"]
["Electric",0.35,0,0.65,{"$f":"SUM(B14:D14)","v":1},null,null,null,null,null,"Lev ROE",{"$f":"PMT(L9,L10,-L15)","v":288975.86108006601},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},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$103)","v":2069923.6196502431},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":24771739.922650944},{"$f":"SUM(C25:C104)","v":24771739.922650944},null,null,{"$f":"SUM(F25:F104)","v":24771739.922650952},{"$f":"SUM(G25:G104)","v":24771739.922650944},{"$f":"SUM(H25:H104)","v":-2.4556356947869062E-11},null,{"$f":"SUM(J25:J104)","v":24771739.922650944},null,{"$f":"SUM(L25:L104)","v":2734139.5143351904},5062001.2695121402,1856358.1312431432,2043668.543618703,0,96650.556586489634,1217120.888065065,39075974.581115693,1.7861498702825678E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":1294295.7551040237}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B5/100","v":291060.20579795318},{"$f":"B29","v":291060.20579795318},{"$f":"I28+C29","v":291060.20579795318},29106.02057979532,58212.041159590641,{"$f":"CA230","v":29106.02057979532},6112.2643217570167,255841.92089640084,29106.02057979532,273451.063347177,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":6808.9314773447068},12606.094020304859,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B5/100","v":66354.733531147562},4365.9030869692979,{"$f":"AL29*$T$8","v":0},233.04532312574702,2934.7407884650393,122409.46880715253,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.3296820884766742E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,122409.46880715253,0,-122409.46880715253,{"$f":"AF29-AE29","v":-122409.46880715253},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":120843.59013393044},null,{"$f":"C29-J28+AN28","v":291060.20579795318}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B6/100","v":382319.46292515413},382319.46292515413,638161.38382155495,96443.987452106056,169603.15844037585,67337.966872310732,21475.690229293672,549347.72671995056,67337.966872310732,593754.55527075275,14784.488426241744,27372.084997981703,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B6/100","v":67915.590398439614},9664.1047221496792,0,525.34771792591982,6615.7061435312207,194215.2892785806,1.9794854896458973E-51,null,0,3,0,0,0,0,0,0,0,194215.2892785806,0,-194215.2892785806,-194215.2892785806,0,null,null,191730.86072531156,null,644273.64814331196]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B7/100","v":700038.04967042583},700038.04967042583,1249385.7763903765,233785.75929145937,318233.39758334152,137341.77183935331,37987.241406237525,1074056.7631447858,137341.77183935331,1161721.269767581,28926.859617212765,53555.350536285485,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B7/100","v":69432.371917338096},19154.605964121405,0,1043.3786319101105,13139.271742549523,322593.61024877074,3.085039781673979E-51,null,0,4,0,0,0,0,0,0,0,322593.61024877074,0,-322593.61024877074,-322593.61024877074,0,null,null,318466.94864874292,null,1276973.7309414269]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B8/100","v":728946.99366739648},728946.99366739648,1803003.7568121823,444022.23049755231,476737.04721756943,210236.47120609297,55965.120962410052,1536802.1646436793,210236.47120609297,1669902.9607279308,41580.583722125477,76982.526489557611,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B8/100","v":70983.028223491987},28028.684291542053,0,1503.9656178424568,18939.445700653265,448254.70525130577,4.0222213412805611E-51,null,0,5,0,0,0,0,0,0,0,448254.70525130577,0,-448254.70525130577,-448254.70525130577,0,null,null,442520.5697308724,null,1868578.9527694702]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B9/100","v":759018.29734012648},759018.29734012648,2295820.4619838055,730160.53143765801,597047.34081521595,286138.30094010563,65290.898373773161,1944391.2626699267,286138.30094010563,2120105.862326866,52790.635971938958,97736.880253268522,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B9/100","v":72568.315853816632},36260.411683552556,0,1908.8009177049914,24037.538428632983,571440.88404902024,4.8111458110713065E-51,null,0,6,0,0,0,0,0,0,0,571440.88404902024,0,-571440.88404902024,-571440.88404902024,0,null,null,564130.93407489487,null,2417360.7789035039]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B10/100","v":1167898.1974556381},1167898.1974556381,3112289.4601255646,1133088.6521233274,757875.97072908119,402928.12068566948,74539.048509116459,2634822.2909307787,402928.12068566948,2873555.8755281717,71551.541300651472,132470.92586184872,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B10/100","v":74164.81880260061},49486.810131285543,0,2589.5113099781829,32609.72741977718,765801.45551181131,6.0496395453676782E-51,null,0,7,0,0,0,0,0,0,0,765801.45551181131,0,-765801.45551181131,-765801.45551181131,0,null,null,756005.21851483861,null,3299120.6754190363]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B11/100","v":1216664.3198052859},1216664.3198052859,3851486.6107360646,1657683.2047895254,949432.47829317173,524594.55266619811,89215.964381664453,3237676.0936882021,524594.55266619811,3544581.3522121334,88260.075670082122,163405.20033697935,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B11/100","v":75796.444816257819},61692.853118079787,0,3190.8340692415763,40182.187596076925,957122.14827291574,7.0944180901801735E-51,null,0,8,0,0,0,0,0,0,0,957122.14827291574,0,-957122.14827291574,-957122.14827291574,0,null,null,944878.5107973686,null,4112856.8745386526]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B12/100","v":1267394.4774627029},1267394.4774627029,4505070.5711509045,2309017.2052019937,1078783.7249267979,651334.00041246845,89764.442148009184,3763972.1285904269,651334.00041246845,4134521.3498706659,102949.58161177958,190601.4342290377,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B12/100","v":77463.966602215485},72834.851990027353,0,3714.0006134645691,46770.426209486301,1145668.2616684795,7.9679095605547426E-51,null,0,9,0,0,0,0,0,0,0,1145668.2616684795,0,-1145668.2616684795,-1145668.2616684795,0,null,null,1131012.7165132237,null,4855656.7993351575]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B13/100","v":1734068.1714597368},1734068.1714597368,5498040.3000501636,3133758.0227604359,1249947.5435183414,824740.81755844213,89293.412451578843,4584006.0700401422,824740.81755844213,5041023.1850451529,125521.4773076243,232391.16883058156,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B13/100","v":79168.173867464211},89075.864555736393,0,4524.1074783332233,56972.105554335234,1412393.715152517,9.2167411706119773E-51,null,0,10,0,0,0,0,0,0,0,1412393.715152517,0,-1412393.715152517,-1412393.715152517,0,null,null,1394326.1815025299,null,5938390.9703824259]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B14/100","v":1806424.1542925129},1806424.1542925129,6390430.2243326548,4139141.2557481294,1477947.441313707,1005383.2329876934,99238.483748462866,5285808.5075964984,1005383.2329876934,5838119.3659645766,145369.17221251794,269137.30277096701,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B14/100","v":80909.873692548426},103801.11460674745,0,5228.6803960992256,65844.795434921252,1675674.1721014946,1.025999837934761E-50,null,0,11,0,0,0,0,0,0,0,1675674.1721014946,0,-1675674.1721014946,-1675674.1721014946,0,null,null,1654238.7188238027,null,6920074.3071164964]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B15/100","v":1881688.9387886738},1881688.9387886738,7167497.4463851722,5303587.3620348945,1640769.1156703255,1164446.1062867653,100027.83197054763,5903023.5081278598,1164446.1062867653,6535260.477256516,162727.98588368724,301275.50800152542,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B15/100","v":82689.890913784504},116945.70019376215,0,5844.4713372495899,73599.453489938809,1907529.1161067127,1.0958850272241738E-50,null,0,12,0,0,0,0,0,0,0,1907529.1161067127,0,-1907529.1161067127,-1907529.1161067127,0,null,null,1883127.7426625763,null,7796380.0129174767]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B16/100","v":2415042.8346717427},2415042.8346717427,8318066.3427996021,6671305.8054963183,1847830.8269475361,1367718.4434614242,100823.6005320835,6849524.2988060946,1367718.4434614242,7583795.3208028488,188836.50348799094,349612.96428901132,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B16/100","v":84509.06851388776},135704.65111953681,0,6780.8306567242653,85391.030555997058,2218553.4920845721,1.195913651584755E-50,null,0,13,0,0,0,0,0,0,0,2218553.4920845721,0,-2218553.4920845721,-2218553.4920845721,0,null,null,2190173.4522681213,null,9046976.7413024548]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B17/100","v":2515697.5134612652},2515697.5134612652,9365221.8122673593,8220590.1953368261,2118104.1238631466,1549284.3898405079,119452.14414475413,7696485.2782820975,1549284.3898405079,8530853.5452747289,212418.25327734073,393272.34843716503,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B17/100","v":86368.268021193318},152924.33716953444,0,7626.9843678973702,96046.647996347354,2497941.2291099862,1.2634214220670703E-50,null,0,14,0,0,0,0,0,0,0,2497941.2291099862,0,-2497941.2291099862,-2497941.2291099862,0,null,null,2465987.2231352706,null,10194955.811302297]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B18/100","v":2620391.2917095986},2620391.2917095986,10316876.569991697,9959019.0149815548,2317542.6419055327,1738428.8196447282,121613.90267476893,8456833.8476721998,1738428.8196447282,9386855.2088319473,233732.69469991548,432734.0251271528,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B18/100","v":88268.369917659555},168990.9406975708,0,8384.853352887214,105590.49548803113,2776130.1989279455,1.3174736921806104E-50,null,0,15,0,0,0,0,0,0,0,2776130.1989279455,0,-2776130.1989279455,-2776130.1989279455,0,null,null,2740617.5615890999,null,11266062.713171387]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B19/100","v":3229647.384917621},3229647.384917621,11686481.23258982,11944510.743384033,2566502.1445050472,1985491.7284024779,122012.18738153955,9578977.3168058023,1985491.7284024779,10632729.27469781,264754.95893997548,490168.81956356909,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B19/100","v":90210.274055848073},191359.21917666419,0,9495.9890287796698,119583.03198618144,3151064.0211534961,1.4031220499569081E-50,null,0,16,0,0,0,0,0,0,0,3151064.0211534961,0,-3151064.0211534961,-3151064.0211534961,0,null,null,3110755.1790617518,null,12757281.278444279]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B20/100","v":266328.0790840321},266328.0790840321,9845305.3958898336,13839845.45994935,2266274.4779778384,1895334.7165653172,77897.349896629428,7872073.3294278868,1895334.7165653172,{"$f":"(+I44+D44)/2","v":8858689.3626588602},220581.36513020561,408385.57961857348,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B20/100","v":92194.900085076704},165571.76443688749,0,7840.5059390240731,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":98735.5260892347},2888644.3578643193,1.2068919758011785E-50,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,2888644.3578643193,0,-2888644.3578643193,-2888644.3578643193,0,null,null,2851692.4240100095,null,11038117.629125834]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B21/100","v":274946.56006569153},274946.56006569153,8147019.8894935781,15641008.400540708,1491090.4928569875,1801162.9405913579,-65115.21402421777,6410972.1629264383,1801162.9405913579,7278996.0262100082,181247.0010526292,335561.71680828137,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B21/100","v":94223.187886948421},141265.94208939309,0,6370.4100241805927,80222.601708773989,2640053.8001615647,1.0349591353309628E-50,null,0,18,0,0,0,0,0,0,0,2640053.8001615647,0,-2640053.8001615647,-2640053.8001615647,0,null,null,2606281.8707339093,null,9417729.4726262074]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B22/100","v":283845.79703659145},283845.79703659145,6694817.9599630293,17343816.473089453,1014715.6821352984,1702808.0725487466,-144499.40198682412,5136509.2894011065,1702808.0725487466,5915663.6246820679,147300.02425458349,272712.09309784335,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B22/100","v":96296.098020461272},118506.1849360716,0,5106.6526056943221,64308.098928747211,2407037.2243921477,8.8537923662719054E-51,null,0,19,0,0,0,0,0,0,0,2407037.2243921477,0,-2407037.2243921477,-2407037.2243921477,0,null,null,2376246.0748834009,null,7900412.3290714407]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B23/100","v":293035.00257260032},293035.00257260032,5429544.2919737073,18902521.228749484,755898.30695430539,1558704.7556600329,-168589.35422820275,{"$f":"D47-J47-H47","v":4039428.8905418771},1558704.7556600329,4734486.591257792,117888.71612231902,218259.83185698421,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B23/100","v":98414.61217691144},97359.58888642941,0,4027.8872530307112,50723.202054689325,2145378.5940103969,7.4043437116797689E-51,null,0,20,0,0,0,0,0,0,0,2145378.5940103969,0,-2145378.5940103969,-2145378.5940103969,0,null,null,2117934.6175020058,null,6490639.2590952944]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B24/100","v":302523.65580368426},302523.65580368426,{"$f":"I47+C48","v":4341952.5463455617},20310835.934560634,457156.85281629767,1408314.7058111499,-199743.14912891897,3133380.9896633308,1408314.7058111499,3737666.7680044463,93067.90252331071,172306.43800500498,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B24/100","v":100579.73364480351},78516.872388584175,0,3125.4038853146012,39358.224999480815,1895269.2812576487,6.137473816857759E-51,null,0,21,0,0,0,0,0,0,0,1895269.2812576487,0,-1895269.2812576487,-1895269.2812576487,0,null,null,1871024.7372983096,null,5234458.1592389457]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B25/100","v":312321.57684711495},312321.57684711495,3445702.5665104459,21562213.904177628,295247.98261396447,1251377.969616994,-200787.29727063619,2395111.8941640882,1251377.969616994,2920407.2303372668,72718.140035397941,134630.77331854802,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B25/100","v":102792.48778498918},62076.975454123662,0,2394.6862910626223,30156.295091867087,1656147.3275929824,5.0321525488793463E-51,null,0,22,0,0,0,0,0,0,0,1656147.3275929824,0,-1656147.3275929824,-1656147.3275929824,0,null,null,1634961.6643819343,null,4138465.0302749109]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B26/100","v":322438.95781540056},322438.95781540056,2717550.8519794885,22604331.486108989,304808.82804322697,1042117.5819313602,-154834.83831650796,1830268.1083646363,1042117.5819313602,2273909.4801720623,56620.346056284347,104827.22703593208,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B26/100","v":105053.92251625894},48142.890277099759,0,1839.6596912564523,23166.842657091845,1381768.4701652837,3.9393648893340128E-51,null,0,23,0,0,0,0,0,0,0,1381768.4701652837,0,-1381768.4701652837,-1381768.4701652837,0,null,null,1364092.6988393636,null,3209526.0184733174]
[2046,{"$f":"'AEG Input File'!$BX$509*Inflation!B26/100","v":0},0,1830268.1083646363,23394879.316694222,248104.08460982988,790547.83058523363,-113913.18665483479,1153633.4644342375,790547.83058523363,1491950.7863994369,37149.574581345973,68778.931253014045,{"$f":"'AEG Input File'!$CV$509*Inflation!$B$26/100","v":0},32511.126548129359,0,1196.595329428756,15068.730294434958,945252.78859158675,2.5285701094543318E-51,null,0,24,0,0,0,0,0,0,0,945252.78859158675,0,-945252.78859158675,-945252.78859158675,0,null,null,933160.98558906617,null,2167408.4365419573]
[2047,0,{"$f":"B52","v":0},1153633.4644342375,23923388.018108495,149617.26685011073,528508.7014142737,-79567.201258474219,704691.96427843801,528508.7014142737,929162.71435633767,23136.151587472807,42834.401131827166,0,20652.909089350855,0,735.380348350296,9260.6479906689419,625128.19156194362,1.5690335087273431E-51,null,0,25,0,0,0,0,0,0,0,625128.19156194362,0,-625128.19156194362,-625128.19156194362,0,null,null,617131.46620453778,null,1376860.6059567237]
[2048,0,0,704691.96427843801,24128931.981031004,90549.776167413991,205543.96292251153,-24148.779218570482,523296.78057449701,205543.96292251153,613994.37242646748,15288.459873419039,28305.140568860152,0,12725.27856813675,0,524.85031042683204,6609.4422886875218,268997.13453204179,6.3350039316701196E-52,null,0,26,0,0,0,0,0,0,0,268997.13453204179,0,-268997.13453204179,-268997.13453204179,0,null,null,265556.08638252999,null,848351.90454244998]
[2049,0,0,523296.78057449701,24307843.136045113,55134.690766727959,178911.15501410831,-25993.057491949872,370378.68305233854,178911.15501410831,446837.73181341775,11126.259522154101,20599.21943659856,0,9642.1191242990772,0,373.97041813002232,4709.4111353322778,225362.13465062238,4.9798502582154799E-52,null,0,27,0,0,0,0,0,0,0,225362.13465062238,0,-225362.13465062238,-225362.13465062238,0,null,null,222479.27138979762,null,642807.94161993847]
[2050,0,0,370378.68305233854,24459259.635052651,18572.483970167072,151416.49900753915,-27897.243157848134,246859.42720264752,151416.49900753915,308619.05512749305,7684.6144726745761,14227.338441377429,0,6958.4517990874529,0,250.71911077832533,3157.3068748168507,183694.9297062738,3.8086284453914298E-52,null,0,28,0,0,0,0,0,0,0,183694.9297062738,0,-183694.9297062738,-183694.9297062738,0,null,null,181345.07903206453,null,463896.78660583019]
[2051,0,0,246859.42720264752,24582291.55435653,0,123031.91930388001,-25836.703053814803,149664.2109525823,123031.91930388001,198261.81907761493,4936.7192950326116,9139.869859478049,0,4687.2043139743655,0,154.07727825189912,1940.2958488788843,143890.08589949584,2.7992288826534753E-52,null,0,29,0,0,0,0,0,0,0,143890.08589949584,0,-143890.08589949584,-143890.08589949584,0,null,null,142049.4242334193,null,312480.28759829106]
[2052,0,0,149664.2109525823,24676019.973403152,0,93728.41904661998,-19682.967999790195,75618.759905752522,93728.41904661998,112641.48542916741,2804.7729871862684,5192.772478284618,0,2841.7255244161656,0,81.079401716258033,1021.0332656736171,105669.8027038969,1.9288325950883388E-52,null,0,30,0,0,0,0,0,0,0,105669.8027038969,0,-105669.8027038969,-105669.8027038969,0,null,null,104318.06012981304,null,189448.36829441105]
[2053,0,0,75618.759905752522,24739496.026869405,0,63476.053466251557,-13329.971227912827,25472.677667413795,63476.053466251557,50545.718786583158,1258.5883977859205,2330.1576360614836,0,1435.7992387168661,0,30.57756050063017,385.06335509911094,68916.239654415564,1.1803242062372896E-52,null,0,31,0,0,0,0,0,0,0,68916.239654415564,0,-68916.239654415564,-68916.239654415564,0,null,null,68034.653687536455,null,95719.949247791068]
[2054,0,0,25472.677667413795,24771739.922650944,0,32243.895781540057,-6771.2181141234114,-2.85126589005813E-9,32243.895781540057,12736.338833705471,317.13483695926624,587.14522023382222,0,483.65843672309268,0,3.3003201790971302,41.56094666342775,33676.695542298759,5.4118445459447637E-53,null,0,32,0,0,0,0,0,0,0,33676.695542298759,0,-33676.695542298759,-33676.695542298759,0,null,null,33245.89864522736,null,32243.895781539512]
[2055,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-3.7308559743758098E-67,null,0,33,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2056,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-3.5006169002307342E-67,null,0,34,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2057,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-3.284586370083943E-67,null,0,35,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2058,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-3.0818875444011355E-67,null,0,36,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2059,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-2.8916976952845734E-67,null,0,37,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2060,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-2.7132448671286551E-67,null,0,38,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2061,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-2.5458047433535483E-67,null,0,39,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2062,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-2.3886977064993777E-67,null,0,40,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2063,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-2.2412860797482548E-67,null,0,41,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2064,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-2.1029715386778728E-67,null,0,42,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2065,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.9731926827412946E-67,null,0,43,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2066,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.8514227566159098E-67,null,0,44,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2067,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.737167512172793E-67,null,0,45,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2068,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.6299632023884991E-67,null,0,46,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2069,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.529374699056832E-67,null,0,47,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2070,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.434993726660635E-67,null,0,48,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2071,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.3464372052351161E-67,null,0,49,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2072,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.2633456954966087E-67,null,0,50,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2073,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.1853819399257519E-67,null,0,51,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2074,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.1122294938835377E-67,null,0,52,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2075,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-1.0435914412041027E-67,null,0,53,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2076,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-9.7918918905102767E-68,null,0,54,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2077,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-9.1876133714562256E-68,null,0,55,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2078,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-8.6206261677754657E-68,null,0,56,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2079,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-8.0886289529133975E-68,null,0,57,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2080,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-7.5894624200821735E-68,null,0,58,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2081,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-7.1211005179181757E-68,null,0,59,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2082,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-6.6816422270057779E-68,null,0,60,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2083,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-1.3144335753167981E-10},0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-6.2693038438893328E-68,null,0,61,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2084,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-1.3144335753167981E-10},0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-5.8824117412552351E-68,null,0,62,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2085,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-5.5193955748985795E-68,null,0,63,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2086,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-5.1787819099023893E-68,null,0,64,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-2.85126589005813E-9},{"$f":"E91+J92","v":24771739.922650944},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-2.85126589005813E-9},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-2.85126589005813E-9},-7.0996520662447433E-11,-1.3144335753167981E-10,0,{"$f":"AN92*$D$10","v":-8.1854523159563541E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-2.7077938532381519E-12},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-3.4099260012032237E-11},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-2.4743238437535396E-10},-4.8591882401588987E-68,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-2.4743238437535396E-10},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":2.4743238437535396E-10},2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2088,0,{"$f":"B93","v":0},-2.85126589005813E-9,24771739.922650944,0,{"$f":"CA294","v":0},0,-2.85126589005813E-9,0,-2.85126589005813E-9,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-7.0996520662447433E-11},-1.3144335753167981E-10,0,-8.1854523159563541E-12,{"$f":"AL93*$T$8","v":0},-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,{"$f":"S93/(1+$D$3)^(A93-1)","v":-4.5593173769589326E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,{"$f":"AF93-AE93","v":2.4743238437535396E-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$16","v":-2.4426719546036689E-10},null,{"$f":"C93-J92+AN92","v":-5.4569682106375694E-10}]
[2089,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-4.2779521838733948E-68,null,0,67,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2090,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-4.0139506365564408E-68,null,0,68,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2091,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-3.7662411874187237E-68,null,0,69,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2092,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-3.5338184163565389E-68,null,0,70,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2093,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-3.3157389498837341E-68,null,0,71,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2094,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-3.111117632102707E-68,null,0,72,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2095,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-2.9191239319729164E-68,null,0,73,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2096,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-2.7389785722945327E-68,null,0,74,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2097,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-2.5699503667246836E-68,null,0,75,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
[2098,0,0,-2.85126589005813E-9,24771739.922650944,0,0,0,-2.85126589005813E-9,0,-2.85126589005813E-9,-7.0996520662447433E-11,-1.3144335753167981E-10,0,-8.1854523159563541E-12,0,-2.7077938532381519E-12,-3.4099260012032237E-11,-2.4743238437535396E-10,-2.411353251988169E-68,null,0,76,0,0,0,0,0,0,0,-2.4743238437535396E-10,0,2.4743238437535396E-10,2.4743238437535396E-10,0,null,null,-2.4426719546036689E-10,null,-5.4569682106375694E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":291060.20579795318},{"$f":"$B30","v":382319.46292515413},{"$f":"$B31","v":700038.04967042583},{"$f":"$B32","v":728946.99366739648},{"$f":"$B33","v":759018.29734012648},{"$f":"$B34","v":1167898.1974556381},{"$f":"$B35","v":1216664.3198052859},{"$f":"$B36","v":1267394.4774627029},{"$f":"$B37","v":1734068.1714597368},{"$f":"$B38","v":1806424.1542925129},{"$f":"$B39","v":1881688.9387886738},{"$f":"$B40","v":2415042.8346717427},{"$f":"$B41","v":2515697.5134612652},{"$f":"$B42","v":2620391.2917095986},{"$f":"$B43","v":3229647.384917621},{"$f":"$B44","v":266328.0790840321},{"$f":"$B45","v":274946.56006569153},{"$f":"$B46","v":283845.79703659145},{"$f":"$B47","v":293035.00257260032},{"$f":"$B48","v":302523.65580368426},{"$f":"$B49","v":312321.57684711495},{"$f":"$B50","v":322438.95781540056},{"$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":24771739.922650944},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":58212.041159590641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58212.041159590641,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":93139.265855345016},{"$f":"E$135*$A137","v":76463.89258503083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169603.15844037585,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,55883.559513207016,{"$f":"E$135*$A138","v":122342.22813604932},{"$f":"F$135*$A137","v":140007.60993408517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318233.39758334152,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,33530.135707924208,73405.336881629599,{"$f":"F$135*$A138","v":224012.17589453628},{"$f":"G$135*$A137","v":145789.39873347929},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476737.04721756943,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,33530.135707924208,44043.202128977755,134407.30553672177,{"$f":"G$135*$A138","v":233263.03797356688},{"$f":"H$135*$A137","v":151803.65946802529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597047.34081521595,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,16765.067853962104,44043.202128977755,80644.383322033056,139957.82278414012,{"$f":"H$135*$A138","v":242885.85514884046},{"$f":"I$135*$A137","v":233579.63949112763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757875.97072908119,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,22021.601064488877,80644.383322033056,83974.693670484077,145731.5130893043,{"$f":"I$135*$A138","v":373727.42318580422},{"$f":"J$135*$A137","v":243332.86396105718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949432.47829317173,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,40322.191661016528,83974.693670484077,87438.907853582568,224236.45391148253,{"$f":"J$135*$A138","v":389332.58233769151},{"$f":"K$135*$A137","v":253478.89549254059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1078783.7249267979,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,41987.346835242039,87438.907853582568,134541.87234688949,233599.54940261491,{"$f":"K$135*$A138","v":405566.23278806492},{"$f":"L$135*$A137","v":346813.63429194735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1249947.5435183414,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,43719.453926791284,134541.87234688949,140159.72964156893,243339.73967283897,{"$f":"L$135*$A138","v":554901.81486711581},{"$f":"M$135*$A137","v":361284.8308585026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1477947.441313707,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,67270.936173444745,140159.72964156893,146003.84380370338,332941.08892026945,{"$f":"M$135*$A138","v":578055.72937360418},{"$f":"N$135*$A137","v":376337.78775773477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640769.1156703255,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,70079.864820784467,146003.84380370338,199764.65335216167,346833.43762416247,{"$f":"N$135*$A138","v":602140.46041237563},{"$f":"O$135*$A137","v":483008.56693434855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1847830.8269475361,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,73001.921901851689,199764.65335216167,208100.06257449748,361284.27624742541,{"$f":"O$135*$A138","v":772813.7070949577},{"$f":"P$135*$A137","v":503139.5026922531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2118104.1238631466,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,99882.326676080833,208100.06257449748,216770.56574845521,463688.22425697464,{"$f":"P$135*$A138","v":805023.20430760493},{"$f":"Q$135*$A137","v":524078.25834191975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2317542.6419055327,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,104050.03128724874,216770.56574845521,278212.93455418473,483013.92258456291,{"$f":"Q$135*$A138","v":838525.21334707155},{"$f":"R$135*$A137","v":645929.47698352428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2566502.1445050472,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,108385.2828742276,278212.93455418473,289808.35355073772,503115.12800824293,{"$f":"R$135*$A138","v":1033487.1631736387},{"$f":"S$135*$A137","v":53265.615816806421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2266274.4779778384,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,139106.46727709236,289808.35355073772,301869.07680494577,620092.29790418327,{"$f":"S$135*$A138","v":85224.985306890274},{"$f":"T$135*$A137","v":54989.312013138311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1491090.4928569875,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,144904.17677536886,301869.07680494577,372055.37874250993,51134.991184134167,{"$f":"T$135*$A138","v":87982.899221021289},{"$f":"U$135*$A137","v":56769.159407318293},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014715.6821352984,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150934.53840247288,372055.37874250993,30680.994710480496,52789.739532612773,{"$f":"U$135*$A138","v":90830.655051709269},{"$f":"V$135*$A137","v":58607.00051452007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,755898.30695430539,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186027.68937125496,30680.994710480496,31673.843719567663,54498.39303102556,{"$f":"V$135*$A138","v":93771.20082323211},{"$f":"W$135*$A137","v":60504.731160736854},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457156.85281629767,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15340.497355240248,31673.843719567663,32699.035818615335,56262.720493939261,{"$f":"W$135*$A138","v":96807.569857178969},{"$f":"X$135*$A137","v":62464.315369422991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295247.98261396447,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15836.921859783832,32699.035818615335,33757.632296363554,58084.541914307381,{"$f":"X$135*$A138","v":99942.904591076789},{"$f":"Y$135*$A137","v":64487.791563080114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304808.82804322697,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16349.517909307668,33757.632296363554,34850.725148584424,59965.742754646075,{"$f":"Y$135*$A138","v":103180.46650092817},{"$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,248104.08460982988,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16878.816148181777,34850.725148584424,35979.445652787639,61908.27990055691,{"$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,149617.26685011073,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17425.362574292212,35979.445652787639,37144.967940334143,0,{"$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,90549.776167413991,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17989.72282639382,37144.967940334143,0,0,{"$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,55134.690766727959,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18572.483970167072,0,0,0,{"$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,18572.483970167072,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":291060.20579795318},382319.46292515413,700038.04967042594,728946.99366739648,759018.29734012648,1167898.1974556381,1216664.3198052859,1267394.4774627029,1734068.1714597368,1806424.1542925129,1881688.9387886738,2415042.8346717427,2515697.5134612652,2620391.2917095991,3229647.384917621,266328.0790840321,274946.56006569153,283845.79703659145,293035.00257260032,302523.65580368432,312321.57684711501,322438.9578154005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,24771739.922650952]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":291060.20579795318},{"$f":"$B30","v":382319.46292515413},{"$f":"$B31","v":700038.04967042583},{"$f":"$B32","v":728946.99366739648},{"$f":"$B33","v":759018.29734012648},{"$f":"$B34","v":1167898.1974556381},{"$f":"$B35","v":1216664.3198052859},{"$f":"$B36","v":1267394.4774627029},{"$f":"$B37","v":1734068.1714597368},{"$f":"$B38","v":1806424.1542925129},{"$f":"$B39","v":1881688.9387886738},{"$f":"$B40","v":2415042.8346717427},{"$f":"$B41","v":2515697.5134612652},{"$f":"$B42","v":2620391.2917095986},{"$f":"$B43","v":3229647.384917621},{"$f":"$B44","v":266328.0790840321},{"$f":"$B45","v":274946.56006569153},{"$f":"$B46","v":283845.79703659145},{"$f":"$B47","v":293035.00257260032},{"$f":"$B48","v":302523.65580368426},{"$f":"$B49","v":312321.57684711495},{"$f":"$B50","v":322438.95781540056},{"$f":"$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:$BZ227)","v":24771739.922650944}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":29106.02057979532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29106.02057979532]
[0.1,3,0,{"$f":"D$227*$A230","v":29106.02057979532},{"$f":"E$227*$A229","v":38231.946292515415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67337.966872310732]
[0.1,4,0,29106.02057979532,{"$f":"E$227*$A230","v":38231.946292515415},{"$f":"F$227*$A229","v":70003.804967042583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137341.77183935331]
[0.1,5,0,29106.02057979532,38231.946292515415,{"$f":"F$227*$A230","v":70003.804967042583},{"$f":"G$227*$A229","v":72894.699366739645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210236.47120609297]
[0.1,6,0,29106.02057979532,38231.946292515415,70003.804967042583,{"$f":"G$227*$A230","v":72894.699366739645},{"$f":"H$227*$A229","v":75901.829734012645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286138.30094010563]
[0.1,7,0,29106.02057979532,38231.946292515415,70003.804967042583,72894.699366739645,{"$f":"H$227*$A230","v":75901.829734012645},{"$f":"I$227*$A229","v":116789.81974556381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402928.12068566948]
[0.1,8,0,29106.02057979532,38231.946292515415,70003.804967042583,72894.699366739645,75901.829734012645,{"$f":"I$227*$A230","v":116789.81974556381},{"$f":"J$227*$A229","v":121666.43198052859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524594.55266619811]
[0.1,9,0,29106.02057979532,38231.946292515415,70003.804967042583,72894.699366739645,75901.829734012645,116789.81974556381,{"$f":"J$227*$A230","v":121666.43198052859},{"$f":"K$227*$A229","v":126739.44774627029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651334.00041246845]
[0.1,10,0,29106.02057979532,38231.946292515415,70003.804967042583,72894.699366739645,75901.829734012645,116789.81974556381,121666.43198052859,{"$f":"K$227*$A230","v":126739.44774627029},{"$f":"L$227*$A229","v":173406.81714597368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824740.81755844213]
[0,11,0,29106.02057979532,38231.946292515415,70003.804967042583,72894.699366739645,75901.829734012645,116789.81974556381,121666.43198052859,126739.44774627029,{"$f":"L$227*$A230","v":173406.81714597368},{"$f":"M$227*$A229","v":180642.4154292513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005383.2329876934]
[0,12,0,0,38231.946292515415,70003.804967042583,72894.699366739645,75901.829734012645,116789.81974556381,121666.43198052859,126739.44774627029,173406.81714597368,{"$f":"M$227*$A230","v":180642.4154292513},{"$f":"N$227*$A229","v":188168.89387886738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1164446.1062867653]
[0,13,0,0,0,70003.804967042583,72894.699366739645,75901.829734012645,116789.81974556381,121666.43198052859,126739.44774627029,173406.81714597368,180642.4154292513,{"$f":"N$227*$A230","v":188168.89387886738},{"$f":"O$227*$A229","v":241504.28346717427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1367718.4434614242]
[0,14,0,0,0,0,72894.699366739645,75901.829734012645,116789.81974556381,121666.43198052859,126739.44774627029,173406.81714597368,180642.4154292513,188168.89387886738,{"$f":"O$227*$A230","v":241504.28346717427},{"$f":"P$227*$A229","v":251569.75134612655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1549284.3898405079]
[0,15,0,0,0,0,0,75901.829734012645,116789.81974556381,121666.43198052859,126739.44774627029,173406.81714597368,180642.4154292513,188168.89387886738,241504.28346717427,{"$f":"P$227*$A230","v":251569.75134612655},{"$f":"Q$227*$A229","v":262039.12917095987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1738428.8196447282]
[0,16,0,0,0,0,0,0,116789.81974556381,121666.43198052859,126739.44774627029,173406.81714597368,180642.4154292513,188168.89387886738,241504.28346717427,251569.75134612655,{"$f":"Q$227*$A230","v":262039.12917095987},{"$f":"R$227*$A229","v":322964.73849176214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985491.7284024779]
[0,17,0,0,0,0,0,0,0,121666.43198052859,126739.44774627029,173406.81714597368,180642.4154292513,188168.89387886738,241504.28346717427,251569.75134612655,262039.12917095987,{"$f":"R$227*$A230","v":322964.73849176214},{"$f":"S$227*$A229","v":26632.807908403211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1895334.7165653172]
[0,18,0,0,0,0,0,0,0,0,126739.44774627029,173406.81714597368,180642.4154292513,188168.89387886738,241504.28346717427,251569.75134612655,262039.12917095987,322964.73849176214,{"$f":"S$227*$A230","v":26632.807908403211},{"$f":"T$227*$A229","v":27494.656006569156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1801162.9405913579]
[0,19,0,0,0,0,0,0,0,0,0,173406.81714597368,180642.4154292513,188168.89387886738,241504.28346717427,251569.75134612655,262039.12917095987,322964.73849176214,26632.807908403211,{"$f":"T$227*$A230","v":27494.656006569156},{"$f":"U$227*$A229","v":28384.579703659147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1702808.0725487466]
[0,20,0,0,0,0,0,0,0,0,0,0,180642.4154292513,188168.89387886738,241504.28346717427,251569.75134612655,262039.12917095987,322964.73849176214,26632.807908403211,27494.656006569156,{"$f":"U$227*$A230","v":28384.579703659147},{"$f":"V$227*$A229","v":29303.500257260035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1558704.7556600329]
[0,21,0,0,0,0,0,0,0,0,0,0,0,188168.89387886738,241504.28346717427,251569.75134612655,262039.12917095987,322964.73849176214,26632.807908403211,27494.656006569156,28384.579703659147,{"$f":"V$227*$A230","v":29303.500257260035},{"$f":"W$227*$A229","v":30252.365580368427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1408314.7058111499]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,241504.28346717427,251569.75134612655,262039.12917095987,322964.73849176214,26632.807908403211,27494.656006569156,28384.579703659147,29303.500257260035,{"$f":"W$227*$A230","v":30252.365580368427},{"$f":"X$227*$A229","v":31232.157684711496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1251377.969616994]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,251569.75134612655,262039.12917095987,322964.73849176214,26632.807908403211,27494.656006569156,28384.579703659147,29303.500257260035,30252.365580368427,{"$f":"X$227*$A230","v":31232.157684711496},{"$f":"Y$227*$A229","v":32243.895781540057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1042117.5819313602]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262039.12917095987,322964.73849176214,26632.807908403211,27494.656006569156,28384.579703659147,29303.500257260035,30252.365580368427,31232.157684711496,{"$f":"Y$227*$A230","v":32243.895781540057},{"$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,790547.83058523363]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,322964.73849176214,26632.807908403211,27494.656006569156,28384.579703659147,29303.500257260035,30252.365580368427,31232.157684711496,32243.895781540057,{"$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,528508.7014142737]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26632.807908403211,27494.656006569156,28384.579703659147,29303.500257260035,30252.365580368427,31232.157684711496,32243.895781540057,0,{"$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,205543.96292251153]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27494.656006569156,28384.579703659147,29303.500257260035,30252.365580368427,31232.157684711496,32243.895781540057,0,0,{"$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,178911.15501410831]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28384.579703659147,29303.500257260035,30252.365580368427,31232.157684711496,32243.895781540057,0,0,0,{"$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,151416.49900753915]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29303.500257260035,30252.365580368427,31232.157684711496,32243.895781540057,0,0,0,0,{"$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,123031.91930388001]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30252.365580368427,31232.157684711496,32243.895781540057,0,0,0,0,0,{"$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,93728.41904661998]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31232.157684711496,32243.895781540057,0,0,0,0,0,0,{"$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,63476.053466251557]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32243.895781540057,0,0,0,0,0,0,0,{"$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,32243.895781540057]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":291060.20579795318},382319.46292515419,700038.04967042571,728946.99366739637,759018.29734012636,1167898.1974556381,1216664.3198052861,1267394.4774627031,1734068.1714597368,1806424.1542925129,1881688.9387886738,2415042.8346717432,2515697.5134612662,2620391.2917095986,3229647.384917621,266328.07908403216,274946.56006569153,283845.79703659145,293035.00257260044,302523.65580368432,312321.57684711501,322438.95781540056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,24771739.922650944]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":291060.20579795318},{"$f":"$B30","v":382319.46292515413},{"$f":"$B31","v":700038.04967042583},{"$f":"$B32","v":728946.99366739648},{"$f":"$B33","v":759018.29734012648},{"$f":"$B34","v":1167898.1974556381},{"$f":"$B35","v":1216664.3198052859},{"$f":"$B36","v":1267394.4774627029},{"$f":"$B37","v":1734068.1714597368},{"$f":"$B38","v":1806424.1542925129},{"$f":"$B39","v":1881688.9387886738},{"$f":"$B40","v":2415042.8346717427},{"$f":"$B41","v":2515697.5134612652},{"$f":"$B42","v":2620391.2917095986},{"$f":"$B43","v":3229647.384917621},{"$f":"$B44","v":266328.0790840321},{"$f":"$B45","v":274946.56006569153},{"$f":"$B46","v":283845.79703659145},{"$f":"$B47","v":293035.00257260032},{"$f":"$B48","v":302523.65580368426},{"$f":"$B49","v":312321.57684711495},{"$f":"$B50","v":322438.95781540056},{"$f":"$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:$BZ321)","v":24771739.922650944}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":29106.02057979532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29106.02057979532]
[0.1,3,0,{"$f":"D$321*$A324","v":29106.02057979532},{"$f":"E$321*$A323","v":38231.946292515415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67337.966872310732]
[0.1,4,0,29106.02057979532,{"$f":"E$321*$A324","v":38231.946292515415},{"$f":"F$321*$A323","v":70003.804967042583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137341.77183935331]
[0.1,5,0,29106.02057979532,38231.946292515415,{"$f":"F$321*$A324","v":70003.804967042583},{"$f":"G$321*$A323","v":72894.699366739645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210236.47120609297]
[0.1,6,0,29106.02057979532,38231.946292515415,70003.804967042583,{"$f":"G$321*$A324","v":72894.699366739645},{"$f":"H$321*$A323","v":75901.829734012645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286138.30094010563]
[0.1,7,0,29106.02057979532,38231.946292515415,70003.804967042583,72894.699366739645,{"$f":"H$321*$A324","v":75901.829734012645},{"$f":"I$321*$A323","v":116789.81974556381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402928.12068566948]
[0.1,8,0,29106.02057979532,38231.946292515415,70003.804967042583,72894.699366739645,75901.829734012645,{"$f":"I$321*$A324","v":116789.81974556381},{"$f":"J$321*$A323","v":121666.43198052859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524594.55266619811]
[0.1,9,0,29106.02057979532,38231.946292515415,70003.804967042583,72894.699366739645,75901.829734012645,116789.81974556381,{"$f":"J$321*$A324","v":121666.43198052859},{"$f":"K$321*$A323","v":126739.44774627029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651334.00041246845]
[0.1,10,0,29106.02057979532,38231.946292515415,70003.804967042583,72894.699366739645,75901.829734012645,116789.81974556381,121666.43198052859,{"$f":"K$321*$A324","v":126739.44774627029},{"$f":"L$321*$A323","v":173406.81714597368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824740.81755844213]
[0,11,0,29106.02057979532,38231.946292515415,70003.804967042583,72894.699366739645,75901.829734012645,116789.81974556381,121666.43198052859,126739.44774627029,{"$f":"L$321*$A324","v":173406.81714597368},{"$f":"M$321*$A323","v":180642.4154292513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005383.2329876934]
[0,12,0,0,38231.946292515415,70003.804967042583,72894.699366739645,75901.829734012645,116789.81974556381,121666.43198052859,126739.44774627029,173406.81714597368,{"$f":"M$321*$A324","v":180642.4154292513},{"$f":"N$321*$A323","v":188168.89387886738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1164446.1062867653]
[0,13,0,0,0,70003.804967042583,72894.699366739645,75901.829734012645,116789.81974556381,121666.43198052859,126739.44774627029,173406.81714597368,180642.4154292513,{"$f":"N$321*$A324","v":188168.89387886738},{"$f":"O$321*$A323","v":241504.28346717427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1367718.4434614242]
[0,14,0,0,0,0,72894.699366739645,75901.829734012645,116789.81974556381,121666.43198052859,126739.44774627029,173406.81714597368,180642.4154292513,188168.89387886738,{"$f":"O$321*$A324","v":241504.28346717427},{"$f":"P$321*$A323","v":251569.75134612655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1549284.3898405079]
[0,15,0,0,0,0,0,75901.829734012645,116789.81974556381,121666.43198052859,126739.44774627029,173406.81714597368,180642.4154292513,188168.89387886738,241504.28346717427,{"$f":"P$321*$A324","v":251569.75134612655},{"$f":"Q$321*$A323","v":262039.12917095987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1738428.8196447282]
[0,16,0,0,0,0,0,0,116789.81974556381,121666.43198052859,126739.44774627029,173406.81714597368,180642.4154292513,188168.89387886738,241504.28346717427,251569.75134612655,{"$f":"Q$321*$A324","v":262039.12917095987},{"$f":"R$321*$A323","v":322964.73849176214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985491.7284024779]
[0,17,0,0,0,0,0,0,0,121666.43198052859,126739.44774627029,173406.81714597368,180642.4154292513,188168.89387886738,241504.28346717427,251569.75134612655,262039.12917095987,{"$f":"R$321*$A324","v":322964.73849176214},{"$f":"S$321*$A323","v":26632.807908403211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1895334.7165653172]
[0,18,0,0,0,0,0,0,0,0,126739.44774627029,173406.81714597368,180642.4154292513,188168.89387886738,241504.28346717427,251569.75134612655,262039.12917095987,322964.73849176214,{"$f":"S$321*$A324","v":26632.807908403211},{"$f":"T$321*$A323","v":27494.656006569156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1801162.9405913579]
[0,19,0,0,0,0,0,0,0,0,0,173406.81714597368,180642.4154292513,188168.89387886738,241504.28346717427,251569.75134612655,262039.12917095987,322964.73849176214,26632.807908403211,{"$f":"T$321*$A324","v":27494.656006569156},{"$f":"U$321*$A323","v":28384.579703659147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1702808.0725487466]
[0,20,0,0,0,0,0,0,0,0,0,0,180642.4154292513,188168.89387886738,241504.28346717427,251569.75134612655,262039.12917095987,322964.73849176214,26632.807908403211,27494.656006569156,{"$f":"U$321*$A324","v":28384.579703659147},{"$f":"V$321*$A323","v":29303.500257260035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1558704.7556600329]
[0,21,0,0,0,0,0,0,0,0,0,0,0,188168.89387886738,241504.28346717427,251569.75134612655,262039.12917095987,322964.73849176214,26632.807908403211,27494.656006569156,28384.579703659147,{"$f":"V$321*$A324","v":29303.500257260035},{"$f":"W$321*$A323","v":30252.365580368427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1408314.7058111499]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,241504.28346717427,251569.75134612655,262039.12917095987,322964.73849176214,26632.807908403211,27494.656006569156,28384.579703659147,29303.500257260035,{"$f":"W$321*$A324","v":30252.365580368427},{"$f":"X$321*$A323","v":31232.157684711496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1251377.969616994]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,251569.75134612655,262039.12917095987,322964.73849176214,26632.807908403211,27494.656006569156,28384.579703659147,29303.500257260035,30252.365580368427,{"$f":"X$321*$A324","v":31232.157684711496},{"$f":"Y$321*$A323","v":32243.895781540057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1042117.5819313602]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262039.12917095987,322964.73849176214,26632.807908403211,27494.656006569156,28384.579703659147,29303.500257260035,30252.365580368427,31232.157684711496,{"$f":"Y$321*$A324","v":32243.895781540057},{"$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,790547.83058523363]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,322964.73849176214,26632.807908403211,27494.656006569156,28384.579703659147,29303.500257260035,30252.365580368427,31232.157684711496,32243.895781540057,{"$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,528508.7014142737]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26632.807908403211,27494.656006569156,28384.579703659147,29303.500257260035,30252.365580368427,31232.157684711496,32243.895781540057,0,{"$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,205543.96292251153]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27494.656006569156,28384.579703659147,29303.500257260035,30252.365580368427,31232.157684711496,32243.895781540057,0,0,{"$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,178911.15501410831]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28384.579703659147,29303.500257260035,30252.365580368427,31232.157684711496,32243.895781540057,0,0,0,{"$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,151416.49900753915]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29303.500257260035,30252.365580368427,31232.157684711496,32243.895781540057,0,0,0,0,{"$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,123031.91930388001]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30252.365580368427,31232.157684711496,32243.895781540057,0,0,0,0,0,{"$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,93728.41904661998]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31232.157684711496,32243.895781540057,0,0,0,0,0,0,{"$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,63476.053466251557]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32243.895781540057,0,0,0,0,0,0,0,{"$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,32243.895781540057]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":291060.20579795318},382319.46292515419,700038.04967042571,728946.99366739637,759018.29734012636,1167898.1974556381,1216664.3198052861,1267394.4774627031,1734068.1714597368,1806424.1542925129,1881688.9387886738,2415042.8346717432,2515697.5134612662,2620391.2917095986,3229647.384917621,266328.07908403216,274946.56006569153,283845.79703659145,293035.00257260044,302523.65580368432,312321.57684711501,322438.95781540056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,24771739.922650944]

{"sheet":"Battery Energy Storage w Ancil","index":3,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":1.9078352560754846E-49},null,{"$f":"L8","v":1.9078352560754846E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":2.6634718821966881E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":291527.66273450654},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":2088202.0824168117},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":24998481.692661423},{"$f":"SUM(C25:C104)","v":24998481.692661423},null,null,{"$f":"SUM(F25:F104)","v":24998481.692661427},{"$f":"SUM(G25:G104)","v":24998481.69266142},{"$f":"SUM(H25:H104)","v":-4.3110048864036798E-10},null,{"$f":"SUM(J25:J104)","v":24998481.69266142},null,{"$f":"SUM(L25:L104)","v":2759165.7593576107},5108335.000256462,3734847.4547339445,2062374.7396445672,0,97034.407726285965,1221954.7271721959,41365657.541068099,1.9078352560754846E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":1383463.7595155959}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,2,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,2,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"(HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B5/100","v":299164.99413389259},{"$f":"B29","v":299164.99413389259},{"$f":"I28+C29","v":299164.99413389259},29916.499413389261,59832.998826778523,{"$f":"CA230","v":29916.499413389261},6282.4648768117449,262966.02984369162,29916.499413389261,281065.5119887921,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":6998.5312485209233},12957.120102683317,{"$f":"(HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B5/100","v":133500.53713633117},4487.4749120083889,{"$f":"AL29*$T$8","v":0},221.96692442509598,2795.2304644576529,190877.36020181581,{"$f":"S29/(1+$D$3)^(A29-1)","v":2.0734197234032493E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,190877.36020181581,0,-190877.36020181581,{"$f":"AF29-AE29","v":-190877.36020181581},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":188435.630893997},null,{"$f":"C29-J28+AN28","v":299164.99413389259}]
[2025,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B6/100","v":390614.89952172083},390614.89952172083,653580.92936541245,98894.488778950603,173855.77802718981,68977.989365561341,22024.335618941976,562578.60438090924,68977.989365561341,608079.76687316084,15141.186195141705,28032.477252852717,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B6/100","v":136640.85914634436},9897.9509136333618,0,519.96926552830917,6547.9752686165184,265758.40740767837,2.7086688857967278E-51,null,0,3,0,0,0,0,0,0,0,265758.40740767837,0,-265758.40740767837,-265758.40740767837,0,null,null,262358.78949866869,null,659863.39424222417]
[2026,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B7/100","v":708518.75101764919},708518.75101764919,1271097.3553985585,238724.35324627685,324140.19692418788,139829.86446732626,38705.169815940942,1092562.3211152912,139829.86446732626,1181829.8382569249,29427.562972597429,54482.35554364424,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B7/100","v":139692.5050006127},19491.062338414682,0,1042.8282843774125,13132.341213627609,397098.51982060028,3.7975480355785291E-51,null,0,4,0,0,0,0,0,0,0,397098.51982060028,0,-397098.51982060028,-397098.51982060028,0,null,null,392018.78122345993,null,1299404.1558943121]
[2027,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B8/100","v":737617.09734470781},737617.09734470781,1830179.4184599989,452315.92744807387,483711.28782698413,213591.57420179705,56725.139861289281,1559862.7043969126,213591.57420179705,1695021.0614284556,42206.024429568541,78140.470931851814,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B8/100","v":142812.30427895972},28457.870831575405,0,1507.4962308616043,18983.906726073576,525699.64763068769,4.7171403156122549E-51,null,0,5,0,0,0,0,0,0,0,525699.64763068769,0,-525699.64763068769,-525699.64763068769,0,null,null,518974.82581120793,null,1897191.3887716937]
[2028,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B9/100","v":767882.0333328977},767882.0333328977,2327744.7377298102,742695.70498316071,605112.12176140142,290379.77753508685,66093.792287526056,1971271.1679071973,290379.77753508685,2149507.9528185036,53522.748025180736,99092.316624933024,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B9/100","v":146001.77907452316},36772.227718541915,0,1915.7109766059411,24124.556831042086,651809.11678591359,5.4877919822999979E-51,null,0,6,0,0,0,0,0,0,0,651809.11678591359,0,-651809.11678591359,-651809.11678591359,0,null,null,643471.08538251987,null,2451481.8479027944]
[2029,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B10/100","v":1176956.9356402503},1176956.9356402503,3148228.1035474474,1150771.1760822725,766588.22068900894,408075.47109911189,75287.67741387838,2664864.9550344571,408075.47109911189,2906546.5292909523,72373.008579344707,133991.79500031291,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B10/100","v":149213.81821416263},50070.885090119365,0,2599.134334534207,32730.910210721791,849055.0225283074,6.7073218567434168E-51,null,0,7,0,0,0,0,0,0,0,849055.0225283074,0,-849055.0225283074,-849055.0225283074,0,null,null,838193.79451118608,null,3338059.0060079577]
[2030,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B11/100","v":1225922.3502299595},1225922.3502299595,3890787.3052644166,1681438.8822043804,958338.30779458303,530667.7061221078,89810.826351219788,3270308.772791089,530667.7061221078,3580548.0390277528,89155.646171791042,165063.26459917941,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B11/100","v":152496.52221487425},62338.588277082075,0,3202.575805488786,40330.051332752271,1043254.3545232755,7.7328505862542737E-51,null,0,8,0,0,0,0,0,0,0,1043254.3545232755,0,-1043254.3545232755,-1043254.3545232755,0,null,null,1029908.9020806404,null,4155905.885138805]
[2031,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B12/100","v":1276856.1845567196},1276856.1845567196,4547164.9573478084,2339792.2067821603,1087886.3005405357,658353.32457777974,90201.924952178757,3798609.7078178502,658353.32457777974,4172887.3325828295,103904.89458131244,192370.10603206846,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B12/100","v":155851.44570360144},73531.41545360125,0,3727.3005614928361,46937.912514036441,1234676.3994238926,8.5869445949683533E-51,null,0,9,0,0,0,0,0,0,0,1234676.3994238926,0,-1234676.3994238926,-1234676.3994238926,0,null,null,1218882.249992247,null,4902094.3635734171]
[2032,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B13/100","v":1743738.0361098221},1743738.0361098221,5542347.7439276725,3172519.3349709222,1259250.8715570287,832727.128188762,89569.986107336008,4620050.6296315743,832727.128188762,5081199.1867796239,126521.85975081263,234243.28251054068,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B13/100","v":159280.17750908068},89812.186126581888,0,4538.3929483762813,57152.002541991737,1504275.0295761458,9.8163234856371882E-51,null,0,10,0,0,0,0,0,0,0,1504275.0295761458,0,-1504275.0295761458,-1504275.0295761458,0,null,null,1485032.137580717,null,5987479.0751054594]
[2033,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B14/100","v":1816306.7559648997},1816306.7559648997,6436357.3855964737,4186877.1387561741,1487455.6090352363,1014357.8037852519,99350.53910249671,5322649.0427087247,1014357.8037852519,5879503.2141525988,146399.6300323997,271045.09817243484,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B14/100","v":162784.34141428044},104565.88054322395,0,5243.366164223854,66029.73337809564,1770425.8534899103,1.0840154183901433E-50,null,0,11,0,0,0,0,0,0,0,1770425.8534899103,0,-1770425.8534899103,-1770425.8534899103,0,null,null,1747778.3237398353,null,6971058.702881597]
[2034,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B15/100","v":1891788.9576978534},1891788.9576978534,7214438.0004065782,5360497.3388978224,1650486.4630817282,1173620.2001416481,100141.91521741683,5940675.885047514,1173620.2001416481,6577556.9427270461,163781.16787390344,303225.37505971681,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B15/100","v":166365.59692539464},117727.34785191299,0,5859.481681676215,73788.478823924845,2004367.6483581769,1.151519248823551E-50,null,0,12,0,0,0,0,0,0,0,2004367.6483581769,0,-2004367.6483581769,-2004367.6483581769,0,null,null,1978727.5031598916,null,7848489.856794199]
[2035,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B16/100","v":2425365.0539969238},2425365.0539969238,8366040.9390444383,6737592.5544869909,1857761.95600199,1377095.2155891685,100940.01548669251,6888005.7079685777,1377095.2155891685,7627023.323506508,189912.88075531204,351605.77521365002,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B16/100","v":170025.64005775333},136503.52065974212,0,6796.171958334603,85584.223635266506,2317523.4278692272,1.2492635021624502E-50,null,0,13,0,0,0,0,0,0,0,2317523.4278692272,0,-2317523.4278692272,-2317523.4278692272,0,null,null,2287877.3510930082,null,9100234.7106494755]
[2036,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B17/100","v":2526246.8216116005},2526246.8216116005,9414252.5295801777,8296460.5771355545,2128253.7377567985,1558868.0226485636,119571.00017272933,7735813.5067588845,1558868.0226485636,8575033.0181695316,213518.32215242131,395309.02213761542,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B17/100","v":173766.2041390239},153740.79475007861,0,7642.6634524931333,96244.09477825147,2599089.1240584473,1.3145805189207654E-50,null,0,14,0,0,0,0,0,0,0,2599089.1240584473,0,-2599089.1240584473,-2599089.1240584473,0,null,null,2565841.2203723495,null,10249386.316671908]
[2037,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B18/100","v":2631172.6846392415},2631172.6846392415,10366986.191398125,10044684.158513572,2327915.5473048445,1748223.5813780171,121735.31284463375,8497027.2971754745,1748223.5813780171,9432006.7442867998,234856.9679327413,434815.5109116215,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B18/100","v":177589.06063008244},169825.36467993879,0,8400.8774069250067,105792.28647164979,2879503.6494109761,1.3665318384930278E-50,null,0,15,0,0,0,0,0,0,0,2879503.6494109761,0,-2879503.6494109761,-2879503.6494109761,0,null,null,2842668.6447498463,null,11321690.978662586]
[2038,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B19/100","v":3240665.9684917158},3240665.9684917158,11737693.265667191,12040186.133407472,2577103.2538231444,1995501.9748938989,122136.26857514154,9620055.0221981499,1995501.9748938989,10678874.14393267,265903.96618392348,492296.09803529613,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B19/100","v":181496.01996394424},192212.00048664428,0,9512.3656120062933,119789.26237143975,3256711.6875471538,1.4501653880954867E-50,null,0,16,0,0,0,0,0,0,0,3256711.6875471538,0,-3256711.6875471538,-3256711.6875471538,0,null,null,3215051.3860520353,null,12814133.365776286]
[2039,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B20/100","v":277589.07149675698},277589.07149675698,9897644.0936949067,13945751.321887022,2277108.8117009331,1905565.1884795495,78024.160876490569,7914054.7443388673,1905565.1884795495,{"$f":"(+I44+D44)/2","v":8905849.4190168865},221755.65053352047,410559.65821667848,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B20/100","v":185488.93240315103},166443.30693568714,0,7857.2428070816777,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":98946.293542968546},2996616.2729186369,1.2520032535312227E-50,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,2996616.2729186369,0,-2996616.2729186369,-2996616.2729186369,0,null,null,2958283.1475540781,null,11096220.462379143]
[2040,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B21/100","v":286455.29431149637},286455.29431149637,8200510.0386503637,15757369.804774724,1502163.1819219908,1811618.482887703,-64985.613202799555,6453877.1689654598,1811618.482887703,7327193.6038079113,182447.12073481697,337783.62513554475,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B21/100","v":189569.68891602036},142156.65852316635,0,6387.5151033354641,80438.006046490016,2750401.097347077,1.0782177019837474E-50,null,0,18,0,0,0,0,0,0,0,2750401.097347077,0,-2750401.097347077,-2750401.097347077,0,null,null,2715217.5901959473,null,9477110.5682110898]
[2041,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B22/100","v":295607.72343580402},295607.72343580402,6749484.892401264,17470863.441550337,1026031.9703597315,1713493.6367756117,-144366.94994733483,5180358.205572987,1713493.6367756117,5964921.548987126,148526.54656977943,274982.88340830652,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B22/100","v":193740.22207217279},119416.49713138786,0,5124.1339965906,64528.242161893002,2519812.1621157415,9.2686118267296023E-51,null,0,19,0,0,0,0,0,0,0,2519812.1621157415,0,-2519812.1621157415,-2519812.1621157415,0,null,null,2487578.380173604,null,7961099.8087591911]
[2042,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B23/100","v":305055.69135259552},305055.69135259552,5485413.8969255826,19040488.843850225,767463.55351967609,1569625.4022998889,-168453.98824384468,{"$f":"D47-J47-H47","v":4084242.4828695385},1569625.4022998889,4784828.1898975605,119142.22192844925,220580.57955427756,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B23/100","v":198002.5069577606},98289.92795004262,0,4045.7532345267159,50948.188438964447,2260634.5803639102,7.8021266205671086E-51,null,0,20,0,0,0,0,0,0,0,2260634.5803639102,0,-2260634.5803639102,-2260634.5803639102,0,null,null,2231716.2335085939,null,6552661.8633361747]
[2043,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B24/100","v":314808.79973683937},314808.79973683937,{"$f":"I47+C48","v":4399051.2826063782},20459964.450527307,468976.53480610647,1419475.6066770828,-199604.80509290504,3179180.4810222005,1419475.6066770828,3789115.8818142894,94348.985457175804,174678.24215163875,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B24/100","v":202358.56211083138},79467.678911596871,0,3143.6629184035091,39588.161084209889,2013060.8993109388,6.5189198619113951E-51,null,0,21,0,0,0,0,0,0,0,2013060.8993109388,0,-2013060.8993109388,-2013060.8993109388,0,null,null,1987309.5488570423,null,5297845.2607731251]
[2044,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B25/100","v":324876.99394679954},324876.99394679954,3504057.4749690001,21722748.860829283,307327.69760754902,1262784.4103019775,-200645.90966582997,2441918.9743328528,1262784.4103019775,2972988.2246509264,74027.40679380807,137054.75715640772,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B25/100","v":206810.45047726965},63048.699720642624,0,2413.3470228794886,30391.289770460196,1776530.3612434452,5.3979326818017252E-51,null,0,22,0,0,0,0,0,0,0,1776530.3612434452,0,-1776530.3612434452,-1776530.3612434452,0,null,null,1753804.7417949592,null,4203246.6480428418]
[2045,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B26/100","v":335270.59409127815},335270.59409127815,2777189.5684241308,22776523.825140696,317154.29676667042,1053774.9643114128,-154690.3401843959,1878104.9442971139,1053774.9643114128,2327647.2563606221,57958.416683379488,107304.53851822468,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B26/100","v":211360.2803877696},49135.992477482134,0,1858.7309591732885,23407.007218614002,1504799.9305560561,4.2901225059764904E-51,null,0,23,0,0,0,0,0,0,0,1504799.9305560561,0,-1504799.9305560561,-1504799.9305560561,0,null,null,1485550.3239554747,null,3275732.8318321425]
[2046,{"$f":"(HLOOKUP($A51,'AEG Input File'!$BA$2:$BX$27,2,FALSE)+HLOOKUP($A51,'AEG Input File'!$BA$2:$BX$27,19,FALSE))*Inflation!$B27/100","v":0},0,1878104.9442971139,23577674.10729095,258098.36719039973,801150.28215025272,-114040.90214156914,1190995.5642884304,801150.28215025272,1534550.2542927722,38210.301331890027,70742.766722896806,{"$f":"(HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,2,FALSE)+60715.31)*Inflation!$B27/100","v":0},33329.368012810948,0,1234.0115402455365,15539.912803317859,960206.64256141393,2.5685719678202712E-51,null,0,24,0,0,0,0,0,0,0,960206.64256141393,0,-960206.64256141393,-960206.64256141393,0,null,null,947923.5478129033,null,2221957.86752073]
[2047,0,0,1190995.5642884304,24115707.120977279,155634.96531979012,538033.01368632866,-80303.590156973092,733266.14075907483,538033.01368632866,962130.8525237526,23957.058227841437,44354.232301345,0,21312.11378055716,0,763.97527499928833,9620.7440288747021,638041.13729994616,1.6014442123762701E-51,null,0,25,0,0,0,0,0,0,0,638041.13729994616,0,-638041.13729994616,-638041.13729994616,0,null,null,629879.22777389176,null,1420807.5853704773]
[2048,0,0,733266.14075907483,24329673.537814435,94181.989006828488,213966.41683715698,-25154.729844368983,544454.45376628684,213966.41683715698,638860.29726268083,15907.621401840752,29451.459703809589,0,13241.61857526223,0,546.07933758695151,6876.779521937292,279989.97537759383,6.5938902952663114E-52,null,0,26,0,0,0,0,0,0,0,279989.97537759383,0,-279989.97537759383,-279989.97537759383,0,null,null,276408.30530392926,null,882774.57168414863]
[2049,0,0,544454.45376628684,24515881.047501914,57336.087290650888,186207.50968748133,-27062.998703334393,385309.94278213987,186207.50968748133,464882.19827421336,11575.566737027912,21431.069340441238,0,10032.122322704874,0,389.0529191147964,4899.3451371753308,234534.66614394548,5.1825366296253387E-52,null,0,27,0,0,0,0,0,0,0,234534.66614394548,0,-234534.66614394548,-234534.66614394548,0,null,null,231534.46660525905,null,668808.15484699165]
[2050,0,0,385309.94278213987,24673443.027758244,19311.58621965762,157561.98025633168,-29032.582747701552,256780.54527350975,157561.98025633168,321045.24402782484,7994.0265762928384,14800.185749682725,0,7239.0096773926543,0,260.80077392856242,3284.2653036139895,191140.26833724245,3.9629959531980997E-52,null,0,28,0,0,0,0,0,0,0,191140.26833724245,0,-191140.26833724245,-191140.26833724245,0,null,null,188695.17587258379,null,482600.64515951031]
[2051,0,0,256780.54527350975,24801444.235670995,0,128001.20791275126,-26880.253661677762,155659.59102243625,128001.20791275126,206220.06814797298,5134.8796968845272,9506.7451416215554,0,4875.5799735476794,0,160.25361366269019,2018.0744681198667,149696.74080658759,2.912191190139246E-52,null,0,29,0,0,0,0,0,0,0,149696.74080658759,0,-149696.74080658759,-149696.74080658759,0,null,null,147781.79961646459,null,325038.66490317864]
[2052,0,0,155659.59102243625,24898939.874448486,0,97495.638777491709,-20474.08414327326,78638.036388217792,97495.638777491709,117148.81370532702,2917.0054612626427,5400.5603118155759,0,2955.5618548564107,0,84.319253926355913,1061.8327389350579,109914.91839828774,2.006320366540004E-52,null,0,30,0,0,0,0,0,0,0,109914.91839828774,0,-109914.91839828774,-109914.91839828774,0,null,null,108508.87172341834,null,197037.4569904274]
[2053,0,0,78638.036388217792,24964954.633252293,0,66014.758803807781,-13863.099348799633,26486.376933209642,66014.758803807781,52562.206660713717,1308.7989458517716,2423.1177270589023,0,1493.1272731940353,0,31.795705239425146,400.40345720134121,71672.001912353255,1.2275219772705004E-52,null,0,31,0,0,0,0,0,0,0,71672.001912353255,0,-71672.001912353255,-71672.001912353255,0,null,null,70755.163857623207,null,99541.818212935686]
[2054,0,0,26486.376933209642,24998481.69266142,0,33527.059409127818,-7040.6824759168412,-1.3351382222026587E-9,33527.059409127818,13243.188466604153,329.7553928184434,610.51098831045147,0,502.90589113691857,0,3.4316582420271575,43.214887472833361,35016.878227108493,5.627211886373025E-53,null,0,32,0,0,0,0,0,0,0,35016.878227108493,0,-35016.878227108493,-35016.878227108493,0,null,null,34568.937529767274,null,33527.059409127905]
[2055,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.6697583591180197E-67,null,0,33,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2056,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.5667140118449645E-67,null,0,34,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2057,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.4700287508714013E-67,null,0,35,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2058,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.3793101434279982E-67,null,0,36,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2059,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.294189974608052E-67,null,0,37,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2060,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.2143227528315672E-67,null,0,38,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2061,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.1393843075403317E-67,null,0,39,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2062,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.0690704734322212E-67,null,0,40,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2063,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.0030958558942033E-67,null,0,41,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2064,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-9.4119267262310885E-68,null,0,42,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2065,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-8.8310966673244894E-68,null,0,43,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2066,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-8.286110869337305E-68,null,0,44,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2067,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-7.7747573065295502E-68,null,0,45,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2068,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-7.2949604619843757E-68,null,0,46,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2069,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-6.8447729033576391E-68,null,0,47,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2070,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-6.4223673785059249E-68,null,0,48,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2071,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-6.0260293989102021E-68,null,0,49,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2072,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-5.6541502807922178E-68,null,0,50,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2073,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-5.3052206156784304E-68,null,0,51,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2074,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-4.9778241439093675E-68,null,0,52,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2075,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-4.6706320062277607E-68,null,0,53,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2076,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-4.3823973501134496E-68,null,0,54,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2077,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-4.1119502689728364E-68,null,0,55,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2078,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-3.8581930536417637E-68,null,0,56,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2079,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-3.6200957369282547E-68,null,0,57,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2080,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-3.3966919131110299E-68,null,0,58,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2081,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-3.1870748154256676E-68,null,0,59,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2082,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-2.9903936356174707E-68,null,0,60,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2083,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-6.1549872043542568E-11},0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-2.8058500706225545E-68,null,0,61,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2084,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-6.1549872043542568E-11},0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-2.6326950823606147E-68,null,0,62,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2085,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-2.4702258574877851E-68,null,0,63,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2086,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-2.3177829547696313E-68,null,0,64,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2087,0,0,{"$f":"I91+C92","v":-1.3351382222026587E-9},{"$f":"E91+J92","v":24998481.69266142},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-1.3351382222026587E-9},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-1.3351382222026587E-9},-3.3244941732846198E-11,-6.1549872043542568E-11,0,{"$f":"AN92*$D$10","v":1.3096723705530166E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-1.2693393419087801E-12},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-1.5984795966461105E-11},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-1.1073927671420565E-10},-2.1747476284958321E-68,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-1.1073927671420565E-10},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":1.1073927671420565E-10},1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[{"$f":"1+A92","v":2088},0,{"$f":"B93","v":0},-1.3351382222026587E-9,24998481.69266142,0,{"$f":"CA294","v":0},0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-3.3244941732846198E-11},-6.1549872043542568E-11,0,1.3096723705530166E-12,{"$f":"AL93*$T$8","v":0},-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,{"$f":"S93/(1+$D$3)^(A93-1)","v":-2.0405393170726474E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,{"$f":"AF93-AE93","v":1.1073927671420565E-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$16","v":-1.0932268473496913E-10},null,{"$f":"C93-J92+AN92","v":8.7311491370201111E-11}]
[2089,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.914613286599698E-68,null,0,67,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2090,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.7964584198666486E-68,null,0,68,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2091,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.6855951417956096E-68,null,0,69,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2092,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.5815734729089176E-68,null,0,70,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2093,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.4839712029215627E-68,null,0,71,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2094,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.3923921770451276E-68,null,0,72,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2095,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.3064646880475521E-68,null,0,73,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2096,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.2258399675423257E-68,null,0,74,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2097,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.1501907703834367E-68,null,0,75,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
[2098,0,0,-1.3351382222026587E-9,24998481.69266142,0,0,0,-1.3351382222026587E-9,0,-1.3351382222026587E-9,-3.3244941732846198E-11,-6.1549872043542568E-11,0,1.3096723705530166E-12,0,-1.2693393419087801E-12,-1.5984795966461105E-11,-1.1073927671420565E-10,-1.0792100464203252E-68,null,0,76,0,0,0,0,0,0,0,-1.1073927671420565E-10,0,1.1073927671420565E-10,1.1073927671420565E-10,0,null,null,-1.0932268473496913E-10,null,8.7311491370201111E-11]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":299164.99413389259},{"$f":"$B30","v":390614.89952172083},{"$f":"$B31","v":708518.75101764919},{"$f":"$B32","v":737617.09734470781},{"$f":"$B33","v":767882.0333328977},{"$f":"$B34","v":1176956.9356402503},{"$f":"$B35","v":1225922.3502299595},{"$f":"$B36","v":1276856.1845567196},{"$f":"$B37","v":1743738.0361098221},{"$f":"$B38","v":1816306.7559648997},{"$f":"$B39","v":1891788.9576978534},{"$f":"$B40","v":2425365.0539969238},{"$f":"$B41","v":2526246.8216116005},{"$f":"$B42","v":2631172.6846392415},{"$f":"$B43","v":3240665.9684917158},{"$f":"$B44","v":277589.07149675698},{"$f":"$B45","v":286455.29431149637},{"$f":"$B46","v":295607.72343580402},{"$f":"$B47","v":305055.69135259552},{"$f":"$B48","v":314808.79973683937},{"$f":"$B49","v":324876.99394679954},{"$f":"$B50","v":335270.59409127815},{"$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":24998481.692661423},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":59832.998826778523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59832.998826778523,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":95732.798122845634},{"$f":"E$135*$A137","v":78122.979904344174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173855.77802718981,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,57439.67887370738,{"$f":"E$135*$A138","v":124996.76784695066},{"$f":"F$135*$A137","v":141703.75020352984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324140.19692418788,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,34463.807324224428,74998.060708170407,{"$f":"F$135*$A138","v":226726.00032564774},{"$f":"G$135*$A137","v":147523.41946894157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,483711.28782698413,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,34463.807324224428,44998.836424902242,136035.60019538866,{"$f":"G$135*$A138","v":236037.47115030652},{"$f":"H$135*$A137","v":153576.40666657954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,605112.12176140142,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,17231.903662112214,44998.836424902242,81621.360117233184,141622.48269018391,{"$f":"H$135*$A138","v":245722.25066652728},{"$f":"I$135*$A137","v":235391.38712805009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766588.22068900894,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,22499.418212451121,81621.360117233184,84973.489614110338,147433.35039991635,{"$f":"I$135*$A138","v":376626.21940488013},{"$f":"J$135*$A137","v":245184.47004599191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,958338.30779458303,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,40810.680058616592,84973.489614110338,88460.010239949814,225975.73164292806,{"$f":"J$135*$A138","v":392295.15207358706},{"$f":"K$135*$A137","v":255371.23691134393},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1087886.3005405357,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,42486.744807055169,88460.010239949814,135585.43898575683,235377.09124415222,{"$f":"K$135*$A138","v":408593.97905815026},{"$f":"L$135*$A137","v":348747.60722196446},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1259250.8715570287,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,44230.005119974907,135585.43898575683,141226.25474649132,245156.38743489017,{"$f":"L$135*$A138","v":557996.17155514308},{"$f":"M$135*$A137","v":363261.35119297996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1487455.6090352363,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,67792.719492878416,141226.25474649132,147093.83246093409,334797.70293308585,{"$f":"M$135*$A138","v":581218.16190876788},{"$f":"N$135*$A137","v":378357.79153957072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1650486.4630817282,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,70613.127373245661,147093.83246093409,200878.62175985149,348730.89714526077,{"$f":"N$135*$A138","v":605372.46646331309},{"$f":"O$135*$A137","v":485073.01079938479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1857761.95600199,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,73546.916230467046,200878.62175985149,209238.53828715644,363223.47987798788,{"$f":"O$135*$A138","v":776116.81727901567},{"$f":"P$135*$A137","v":505249.36432232009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2128253.7377567985,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,100439.31087992575,209238.53828715644,217934.08792679271,465670.0903674094,{"$f":"P$135*$A138","v":808398.98291571217},{"$f":"Q$135*$A137","v":526234.53692784836},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2327915.5473048445,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,104619.26914357822,217934.08792679271,279402.05422044563,485039.38974942733,{"$f":"Q$135*$A138","v":841975.2590845573},{"$f":"R$135*$A137","v":648133.19369834324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2577103.2538231444,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,108967.04396339635,279402.05422044563,291023.63384965638,505185.15545073437,{"$f":"R$135*$A138","v":1037013.1099173491},{"$f":"S$135*$A137","v":55517.814299351397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2277108.8117009331,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,139701.02711022281,291023.63384965638,303111.09327044064,622207.86595040944,{"$f":"S$135*$A138","v":88828.50287896223},{"$f":"T$135*$A137","v":57291.05886229928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1502163.1819219908,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,145511.81692482819,303111.09327044064,373324.71957024565,53297.10172737734,{"$f":"T$135*$A138","v":91665.694179678845},{"$f":"U$135*$A137","v":59121.544687160807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1026031.9703597315,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151555.54663522032,373324.71957024565,31978.261036426404,54999.416507807306,{"$f":"U$135*$A138","v":94594.471499457286},{"$f":"V$135*$A137","v":61011.138270519106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767463.55351967609,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186662.35978512283,31978.261036426404,32999.649904684382,56756.682899674372,{"$f":"V$135*$A138","v":97617.821232830567},{"$f":"W$135*$A137","v":62961.759947367878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468976.53480610647,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15989.130518213202,32999.649904684382,34054.00973980462,58570.692739698337,{"$f":"W$135*$A138","v":100738.8159157886},{"$f":"X$135*$A137","v":64975.398789359911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307327.69760754902,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16499.824952342191,34054.00973980462,35142.415643819004,60443.289549473164,{"$f":"X$135*$A138","v":103960.63806297585},{"$f":"Y$135*$A137","v":67054.118818255636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317154.29676667042,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17027.00486990231,35142.415643819004,36265.973729683894,62376.382837785517,{"$f":"Y$135*$A138","v":107286.59010920901},{"$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,258098.36719039973,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17571.207821909502,36265.973729683894,37425.829702671304,64371.95406552541,{"$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,155634.96531979012,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18132.986864841947,37425.829702671304,38623.17243931524,0,{"$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,94181.989006828488,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18712.914851335652,38623.17243931524,0,0,{"$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,57336.087290650888,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19311.58621965762,0,0,0,{"$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,19311.58621965762,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":299164.99413389259},390614.89952172089,708518.75101764908,737617.09734470793,767882.03333289782,1176956.9356402503,1225922.3502299595,1276856.1845567196,1743738.0361098221,1816306.7559648997,1891788.9576978534,2425365.0539969238,2526246.8216116005,2631172.6846392415,3240665.9684917158,277589.07149675698,286455.29431149637,295607.72343580402,305055.69135259552,314808.79973683937,324876.99394679954,335270.59409127815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,24998481.692661427]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":299164.99413389259},{"$f":"$B30","v":390614.89952172083},{"$f":"$B31","v":708518.75101764919},{"$f":"$B32","v":737617.09734470781},{"$f":"$B33","v":767882.0333328977},{"$f":"$B34","v":1176956.9356402503},{"$f":"$B35","v":1225922.3502299595},{"$f":"$B36","v":1276856.1845567196},{"$f":"$B37","v":1743738.0361098221},{"$f":"$B38","v":1816306.7559648997},{"$f":"$B39","v":1891788.9576978534},{"$f":"$B40","v":2425365.0539969238},{"$f":"$B41","v":2526246.8216116005},{"$f":"$B42","v":2631172.6846392415},{"$f":"$B43","v":3240665.9684917158},{"$f":"$B44","v":277589.07149675698},{"$f":"$B45","v":286455.29431149637},{"$f":"$B46","v":295607.72343580402},{"$f":"$B47","v":305055.69135259552},{"$f":"$B48","v":314808.79973683937},{"$f":"$B49","v":324876.99394679954},{"$f":"$B50","v":335270.59409127815},{"$f":"$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:$BZ227)","v":24998481.692661423}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":29916.499413389261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29916.499413389261]
[0.1,3,0,{"$f":"D$227*$A230","v":29916.499413389261},{"$f":"E$227*$A229","v":39061.489952172087},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68977.989365561341]
[0.1,4,0,29916.499413389261,{"$f":"E$227*$A230","v":39061.489952172087},{"$f":"F$227*$A229","v":70851.875101764919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139829.86446732626]
[0.1,5,0,29916.499413389261,39061.489952172087,{"$f":"F$227*$A230","v":70851.875101764919},{"$f":"G$227*$A229","v":73761.709734470787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213591.57420179705]
[0.1,6,0,29916.499413389261,39061.489952172087,70851.875101764919,{"$f":"G$227*$A230","v":73761.709734470787},{"$f":"H$227*$A229","v":76788.20333328977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290379.77753508685]
[0.1,7,0,29916.499413389261,39061.489952172087,70851.875101764919,73761.709734470787,{"$f":"H$227*$A230","v":76788.20333328977},{"$f":"I$227*$A229","v":117695.69356402504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408075.47109911189]
[0.1,8,0,29916.499413389261,39061.489952172087,70851.875101764919,73761.709734470787,76788.20333328977,{"$f":"I$227*$A230","v":117695.69356402504},{"$f":"J$227*$A229","v":122592.23502299596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530667.7061221078]
[0.1,9,0,29916.499413389261,39061.489952172087,70851.875101764919,73761.709734470787,76788.20333328977,117695.69356402504,{"$f":"J$227*$A230","v":122592.23502299596},{"$f":"K$227*$A229","v":127685.61845567197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658353.32457777974]
[0.1,10,0,29916.499413389261,39061.489952172087,70851.875101764919,73761.709734470787,76788.20333328977,117695.69356402504,122592.23502299596,{"$f":"K$227*$A230","v":127685.61845567197},{"$f":"L$227*$A229","v":174373.80361098223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,832727.128188762]
[0,11,0,29916.499413389261,39061.489952172087,70851.875101764919,73761.709734470787,76788.20333328977,117695.69356402504,122592.23502299596,127685.61845567197,{"$f":"L$227*$A230","v":174373.80361098223},{"$f":"M$227*$A229","v":181630.67559648998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014357.8037852519]
[0,12,0,0,39061.489952172087,70851.875101764919,73761.709734470787,76788.20333328977,117695.69356402504,122592.23502299596,127685.61845567197,174373.80361098223,{"$f":"M$227*$A230","v":181630.67559648998},{"$f":"N$227*$A229","v":189178.89576978536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1173620.2001416481]
[0,13,0,0,0,70851.875101764919,73761.709734470787,76788.20333328977,117695.69356402504,122592.23502299596,127685.61845567197,174373.80361098223,181630.67559648998,{"$f":"N$227*$A230","v":189178.89576978536},{"$f":"O$227*$A229","v":242536.5053996924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1377095.2155891685]
[0,14,0,0,0,0,73761.709734470787,76788.20333328977,117695.69356402504,122592.23502299596,127685.61845567197,174373.80361098223,181630.67559648998,189178.89576978536,{"$f":"O$227*$A230","v":242536.5053996924},{"$f":"P$227*$A229","v":252624.68216116005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1558868.0226485636]
[0,15,0,0,0,0,0,76788.20333328977,117695.69356402504,122592.23502299596,127685.61845567197,174373.80361098223,181630.67559648998,189178.89576978536,242536.5053996924,{"$f":"P$227*$A230","v":252624.68216116005},{"$f":"Q$227*$A229","v":263117.26846392418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1748223.5813780171]
[0,16,0,0,0,0,0,0,117695.69356402504,122592.23502299596,127685.61845567197,174373.80361098223,181630.67559648998,189178.89576978536,242536.5053996924,252624.68216116005,{"$f":"Q$227*$A230","v":263117.26846392418},{"$f":"R$227*$A229","v":324066.59684917162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1995501.9748938989]
[0,17,0,0,0,0,0,0,0,122592.23502299596,127685.61845567197,174373.80361098223,181630.67559648998,189178.89576978536,242536.5053996924,252624.68216116005,263117.26846392418,{"$f":"R$227*$A230","v":324066.59684917162},{"$f":"S$227*$A229","v":27758.907149675699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1905565.1884795495]
[0,18,0,0,0,0,0,0,0,0,127685.61845567197,174373.80361098223,181630.67559648998,189178.89576978536,242536.5053996924,252624.68216116005,263117.26846392418,324066.59684917162,{"$f":"S$227*$A230","v":27758.907149675699},{"$f":"T$227*$A229","v":28645.52943114964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1811618.482887703]
[0,19,0,0,0,0,0,0,0,0,0,174373.80361098223,181630.67559648998,189178.89576978536,242536.5053996924,252624.68216116005,263117.26846392418,324066.59684917162,27758.907149675699,{"$f":"T$227*$A230","v":28645.52943114964},{"$f":"U$227*$A229","v":29560.772343580404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1713493.6367756117]
[0,20,0,0,0,0,0,0,0,0,0,0,181630.67559648998,189178.89576978536,242536.5053996924,252624.68216116005,263117.26846392418,324066.59684917162,27758.907149675699,28645.52943114964,{"$f":"U$227*$A230","v":29560.772343580404},{"$f":"V$227*$A229","v":30505.569135259553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1569625.4022998889]
[0,21,0,0,0,0,0,0,0,0,0,0,0,189178.89576978536,242536.5053996924,252624.68216116005,263117.26846392418,324066.59684917162,27758.907149675699,28645.52943114964,29560.772343580404,{"$f":"V$227*$A230","v":30505.569135259553},{"$f":"W$227*$A229","v":31480.879973683939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1419475.6066770828]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,242536.5053996924,252624.68216116005,263117.26846392418,324066.59684917162,27758.907149675699,28645.52943114964,29560.772343580404,30505.569135259553,{"$f":"W$227*$A230","v":31480.879973683939},{"$f":"X$227*$A229","v":32487.699394679956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1262784.4103019775]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,252624.68216116005,263117.26846392418,324066.59684917162,27758.907149675699,28645.52943114964,29560.772343580404,30505.569135259553,31480.879973683939,{"$f":"X$227*$A230","v":32487.699394679956},{"$f":"Y$227*$A229","v":33527.059409127818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1053774.9643114128]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263117.26846392418,324066.59684917162,27758.907149675699,28645.52943114964,29560.772343580404,30505.569135259553,31480.879973683939,32487.699394679956,{"$f":"Y$227*$A230","v":33527.059409127818},{"$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,801150.28215025272]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,324066.59684917162,27758.907149675699,28645.52943114964,29560.772343580404,30505.569135259553,31480.879973683939,32487.699394679956,33527.059409127818,{"$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,538033.01368632866]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27758.907149675699,28645.52943114964,29560.772343580404,30505.569135259553,31480.879973683939,32487.699394679956,33527.059409127818,0,{"$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,213966.41683715698]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28645.52943114964,29560.772343580404,30505.569135259553,31480.879973683939,32487.699394679956,33527.059409127818,0,0,{"$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,186207.50968748133]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29560.772343580404,30505.569135259553,31480.879973683939,32487.699394679956,33527.059409127818,0,0,0,{"$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,157561.98025633168]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30505.569135259553,31480.879973683939,32487.699394679956,33527.059409127818,0,0,0,0,{"$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,128001.20791275126]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31480.879973683939,32487.699394679956,33527.059409127818,0,0,0,0,0,{"$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,97495.638777491709]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32487.699394679956,33527.059409127818,0,0,0,0,0,0,{"$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,66014.758803807781]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33527.059409127818,0,0,0,0,0,0,0,{"$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,33527.059409127818]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":299164.99413389253},390614.89952172089,708518.75101764919,737617.09734470805,767882.03333289782,1176956.9356402501,1225922.3502299595,1276856.1845567196,1743738.0361098221,1816306.7559649001,1891788.9576978537,2425365.0539969238,2526246.8216116,2631172.6846392411,3240665.9684917158,277589.07149675704,286455.29431149649,295607.72343580402,305055.69135259552,314808.79973683937,324876.99394679954,335270.59409127809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,24998481.69266142]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":299164.99413389259},{"$f":"$B30","v":390614.89952172083},{"$f":"$B31","v":708518.75101764919},{"$f":"$B32","v":737617.09734470781},{"$f":"$B33","v":767882.0333328977},{"$f":"$B34","v":1176956.9356402503},{"$f":"$B35","v":1225922.3502299595},{"$f":"$B36","v":1276856.1845567196},{"$f":"$B37","v":1743738.0361098221},{"$f":"$B38","v":1816306.7559648997},{"$f":"$B39","v":1891788.9576978534},{"$f":"$B40","v":2425365.0539969238},{"$f":"$B41","v":2526246.8216116005},{"$f":"$B42","v":2631172.6846392415},{"$f":"$B43","v":3240665.9684917158},{"$f":"$B44","v":277589.07149675698},{"$f":"$B45","v":286455.29431149637},{"$f":"$B46","v":295607.72343580402},{"$f":"$B47","v":305055.69135259552},{"$f":"$B48","v":314808.79973683937},{"$f":"$B49","v":324876.99394679954},{"$f":"$B50","v":335270.59409127815},{"$f":"$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:$BZ321)","v":24998481.692661423}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":29916.499413389261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29916.499413389261]
[0.1,3,0,{"$f":"D$321*$A324","v":29916.499413389261},{"$f":"E$321*$A323","v":39061.489952172087},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68977.989365561341]
[0.1,4,0,29916.499413389261,{"$f":"E$321*$A324","v":39061.489952172087},{"$f":"F$321*$A323","v":70851.875101764919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139829.86446732626]
[0.1,5,0,29916.499413389261,39061.489952172087,{"$f":"F$321*$A324","v":70851.875101764919},{"$f":"G$321*$A323","v":73761.709734470787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213591.57420179705]
[0.1,6,0,29916.499413389261,39061.489952172087,70851.875101764919,{"$f":"G$321*$A324","v":73761.709734470787},{"$f":"H$321*$A323","v":76788.20333328977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290379.77753508685]
[0.1,7,0,29916.499413389261,39061.489952172087,70851.875101764919,73761.709734470787,{"$f":"H$321*$A324","v":76788.20333328977},{"$f":"I$321*$A323","v":117695.69356402504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408075.47109911189]
[0.1,8,0,29916.499413389261,39061.489952172087,70851.875101764919,73761.709734470787,76788.20333328977,{"$f":"I$321*$A324","v":117695.69356402504},{"$f":"J$321*$A323","v":122592.23502299596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530667.7061221078]
[0.1,9,0,29916.499413389261,39061.489952172087,70851.875101764919,73761.709734470787,76788.20333328977,117695.69356402504,{"$f":"J$321*$A324","v":122592.23502299596},{"$f":"K$321*$A323","v":127685.61845567197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658353.32457777974]
[0.1,10,0,29916.499413389261,39061.489952172087,70851.875101764919,73761.709734470787,76788.20333328977,117695.69356402504,122592.23502299596,{"$f":"K$321*$A324","v":127685.61845567197},{"$f":"L$321*$A323","v":174373.80361098223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,832727.128188762]
[0,11,0,29916.499413389261,39061.489952172087,70851.875101764919,73761.709734470787,76788.20333328977,117695.69356402504,122592.23502299596,127685.61845567197,{"$f":"L$321*$A324","v":174373.80361098223},{"$f":"M$321*$A323","v":181630.67559648998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014357.8037852519]
[0,12,0,0,39061.489952172087,70851.875101764919,73761.709734470787,76788.20333328977,117695.69356402504,122592.23502299596,127685.61845567197,174373.80361098223,{"$f":"M$321*$A324","v":181630.67559648998},{"$f":"N$321*$A323","v":189178.89576978536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1173620.2001416481]
[0,13,0,0,0,70851.875101764919,73761.709734470787,76788.20333328977,117695.69356402504,122592.23502299596,127685.61845567197,174373.80361098223,181630.67559648998,{"$f":"N$321*$A324","v":189178.89576978536},{"$f":"O$321*$A323","v":242536.5053996924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1377095.2155891685]
[0,14,0,0,0,0,73761.709734470787,76788.20333328977,117695.69356402504,122592.23502299596,127685.61845567197,174373.80361098223,181630.67559648998,189178.89576978536,{"$f":"O$321*$A324","v":242536.5053996924},{"$f":"P$321*$A323","v":252624.68216116005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1558868.0226485636]
[0,15,0,0,0,0,0,76788.20333328977,117695.69356402504,122592.23502299596,127685.61845567197,174373.80361098223,181630.67559648998,189178.89576978536,242536.5053996924,{"$f":"P$321*$A324","v":252624.68216116005},{"$f":"Q$321*$A323","v":263117.26846392418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1748223.5813780171]
[0,16,0,0,0,0,0,0,117695.69356402504,122592.23502299596,127685.61845567197,174373.80361098223,181630.67559648998,189178.89576978536,242536.5053996924,252624.68216116005,{"$f":"Q$321*$A324","v":263117.26846392418},{"$f":"R$321*$A323","v":324066.59684917162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1995501.9748938989]
[0,17,0,0,0,0,0,0,0,122592.23502299596,127685.61845567197,174373.80361098223,181630.67559648998,189178.89576978536,242536.5053996924,252624.68216116005,263117.26846392418,{"$f":"R$321*$A324","v":324066.59684917162},{"$f":"S$321*$A323","v":27758.907149675699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1905565.1884795495]
[0,18,0,0,0,0,0,0,0,0,127685.61845567197,174373.80361098223,181630.67559648998,189178.89576978536,242536.5053996924,252624.68216116005,263117.26846392418,324066.59684917162,{"$f":"S$321*$A324","v":27758.907149675699},{"$f":"T$321*$A323","v":28645.52943114964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1811618.482887703]
[0,19,0,0,0,0,0,0,0,0,0,174373.80361098223,181630.67559648998,189178.89576978536,242536.5053996924,252624.68216116005,263117.26846392418,324066.59684917162,27758.907149675699,{"$f":"T$321*$A324","v":28645.52943114964},{"$f":"U$321*$A323","v":29560.772343580404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1713493.6367756117]
[0,20,0,0,0,0,0,0,0,0,0,0,181630.67559648998,189178.89576978536,242536.5053996924,252624.68216116005,263117.26846392418,324066.59684917162,27758.907149675699,28645.52943114964,{"$f":"U$321*$A324","v":29560.772343580404},{"$f":"V$321*$A323","v":30505.569135259553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1569625.4022998889]
[0,21,0,0,0,0,0,0,0,0,0,0,0,189178.89576978536,242536.5053996924,252624.68216116005,263117.26846392418,324066.59684917162,27758.907149675699,28645.52943114964,29560.772343580404,{"$f":"V$321*$A324","v":30505.569135259553},{"$f":"W$321*$A323","v":31480.879973683939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1419475.6066770828]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,242536.5053996924,252624.68216116005,263117.26846392418,324066.59684917162,27758.907149675699,28645.52943114964,29560.772343580404,30505.569135259553,{"$f":"W$321*$A324","v":31480.879973683939},{"$f":"X$321*$A323","v":32487.699394679956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1262784.4103019775]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,252624.68216116005,263117.26846392418,324066.59684917162,27758.907149675699,28645.52943114964,29560.772343580404,30505.569135259553,31480.879973683939,{"$f":"X$321*$A324","v":32487.699394679956},{"$f":"Y$321*$A323","v":33527.059409127818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1053774.9643114128]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263117.26846392418,324066.59684917162,27758.907149675699,28645.52943114964,29560.772343580404,30505.569135259553,31480.879973683939,32487.699394679956,{"$f":"Y$321*$A324","v":33527.059409127818},{"$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,801150.28215025272]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,324066.59684917162,27758.907149675699,28645.52943114964,29560.772343580404,30505.569135259553,31480.879973683939,32487.699394679956,33527.059409127818,{"$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,538033.01368632866]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27758.907149675699,28645.52943114964,29560.772343580404,30505.569135259553,31480.879973683939,32487.699394679956,33527.059409127818,0,{"$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,213966.41683715698]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28645.52943114964,29560.772343580404,30505.569135259553,31480.879973683939,32487.699394679956,33527.059409127818,0,0,{"$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,186207.50968748133]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29560.772343580404,30505.569135259553,31480.879973683939,32487.699394679956,33527.059409127818,0,0,0,{"$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,157561.98025633168]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30505.569135259553,31480.879973683939,32487.699394679956,33527.059409127818,0,0,0,0,{"$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,128001.20791275126]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31480.879973683939,32487.699394679956,33527.059409127818,0,0,0,0,0,{"$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,97495.638777491709]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32487.699394679956,33527.059409127818,0,0,0,0,0,0,{"$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,66014.758803807781]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33527.059409127818,0,0,0,0,0,0,0,{"$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,33527.059409127818]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":299164.99413389253},390614.89952172089,708518.75101764919,737617.09734470805,767882.03333289782,1176956.9356402501,1225922.3502299595,1276856.1845567196,1743738.0361098221,1816306.7559649001,1891788.9576978537,2425365.0539969238,2526246.8216116,2631172.6846392411,3240665.9684917158,277589.07149675704,286455.29431149649,295607.72343580402,305055.69135259552,314808.79973683937,324876.99394679954,335270.59409127809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,24998481.69266142]

{"sheet":"Behavioral","index":4,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":7.4320312814122786E-50},null,{"$f":"L8","v":7.4320312814122786E-50},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":1.0375637142992719E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":36633.879876604558},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":262407.15384529514},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":3255123.9831348509},{"$f":"SUM(C25:C104)","v":3255123.9831348509},null,null,{"$f":"SUM(F25:F104)","v":3255123.9831348504},{"$f":"SUM(G25:G104)","v":3255123.9831348513},{"$f":"SUM(H25:H104)","v":-6.0936145018786192E-11},null,{"$f":"SUM(J25:J104)","v":3255123.9831348513},null,{"$f":"SUM(L25:L104)","v":359278.88529990357},665170.948286167,9697723.7549191713,268547.72860862518,0,10156.905540891568,127905.95655660184,14921188.147782652,7.4320312814122786E-50,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":537279.98543643649}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B5/100","v":116353.02524686723},{"$f":"B29","v":116353.02524686723},{"$f":"I28+C29","v":116353.02524686723},11635.302524686724,23270.605049373447,{"$f":"CA230","v":11635.302524686724},2443.413530184212,102274.30919199629,11635.302524686724,109313.66721943175,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":2721.9103137638504},5039.3600588158042,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B5/100","v":179108.03660219454},1745.2953787030083,{"$f":"AL29*$T$8","v":0},52.110676461470035,656.22997996600668,200958.24553459141,{"$f":"S29/(1+$D$3)^(A29-1)","v":2.1829241007492254E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,200958.24553459141,0,-200958.24553459141,{"$f":"AF29-AE29","v":-200958.24553459141},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":198387.56016231439},null,{"$f":"C29-J28+AN28","v":116353.02524686723}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B6/100","v":119089.98776366384},119089.98776366384,221364.29695566013,35179.603825739832,61050.96563173028,23544.301301053107,7876.3995094422062,189943.5961451648,23544.301301053107,205653.94655041245,5120.7832691052699,9480.6469359740149,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B6/100","v":279067.673824033},3357.1156572876653,0,113.14700871698366,1424.8607829618115,322108.52877913188,3.2830018747643438E-51,null,0,3,0,0,0,0,0,0,0,322108.52877913188,0,-322108.52877913188,-322108.52877913188,0,null,null,317988.07240763324,null,223807.71048584435]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B7/100","v":121749.66415705234},121749.66415705234,311693.26030221715,70898.871542498178,84798.509763181399,35719.267716758339,10306.640829748841,265667.35175570997,35719.267716758339,288680.30602896353,7188.1396201211919,13308.162107935219,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B7/100","v":341997.13260161923},4830.1961001276532,0,171.4574001421343,2159.1638009821086,405373.51934768591,3.8766838334472651E-51,null,0,4,0,0,0,0,0,0,0,405373.51934768591,0,-405373.51934768591,-405373.51934768591,0,null,null,400187.92582439765,null,322013.07334184356]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B8/100","v":124468.73998989318},124468.73998989318,390136.09174560313,119065.01325824583,100122.78668729795,48166.141715747654,10910.895444025562,331059.0545858299,48166.141715747654,360597.57316571649,8978.8795718263391,16623.54812293953,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B8/100","v":352408.77771290718},6161.4381842246758,0,233.30344627299198,2937.991334403946,435510.08008832223,3.9078629135459659E-51,null,0,5,0,0,0,0,0,0,0,435510.08008832223,0,-435510.08008832223,-435510.08008832223,0,null,null,429938.97555671184,null,410762.54561497841]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B9/100","v":127248.54184966745},127248.54184966745,458307.59643549734,179956.00915896022,115778.67578366653,60890.995900714399,11526.412775419949,385890.18775936298,60890.995900714399,422098.89209743019,10510.262413226012,19458.758925691531,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B9/100","v":363133.9449189388},7347.6741862334729,0,285.1294917021803,3590.6369545171256,465217.40279102355,3.9168159317132484E-51,null,0,6,0,0,0,0,0,0,0,465217.40279102355,0,-465217.40279102355,-465217.40279102355,0,null,null,459266.27812280122,null,489844.9457488982]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B10/100","v":130048.00977036014},130048.00977036014,515938.19752972311,253851.80603671062,125073.79557951116,73895.796877750414,10747.379727369756,431295.02092460293,73895.796877750414,473616.60922716302,11793.053569756359,21833.725685372217,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B10/100","v":374190.86776656267},8385.0293942781591,0,327.34206946834922,4122.2201336817379,494548.03549686994,3.9068055187048647E-51,null,0,7,0,0,0,0,0,0,0,494548.03549686994,0,-494548.03549686994,-494548.03549686994,0,null,null,488221.70936201472,null,559001.95961854397]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B11/100","v":132909.06598530806},132909.06598530806,564204.08690991101,341038.50951299188,127852.83981162818,87186.703476281225,8539.8886304228599,468477.49480320688,87186.703476281225,516340.79085655895,12856.885692328317,23803.310458487369,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B11/100","v":385591.63617104426},9270.2284308915241,0,361.06825400956001,4546.9341252986487,523616.7666083409,3.8811726048247615E-51,null,0,8,0,0,0,0,0,0,0,523616.7666083409,0,-523616.7666083409,-523616.7666083409,0,null,null,516918.5892878818,null,618015.22872610157]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B12/100","v":135833.06543698482},135833.06543698482,604310.56024019164,441808.51953297155,130677.34360196828,100770.0100199797,6280.5400522176024,497260.01016799436,100770.0100199797,550785.28520409297,13714.553601581914,25391.201647908689,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B12/100","v":397347.07870393456},9999.9238603020767,0,386.7927281057701,4870.8825417670823,552480.4431035798,3.8423986697628948E-51,null,0,9,0,0,0,0,0,0,0,552480.4431035798,0,-552480.4431035798,-552480.4431035798,0,null,null,545413.0376842235,null,666661.5906868052]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B13/100","v":138821.39287659849},138821.39287659849,636081.40304459282,556460.66884061112,133559.362354379,114652.14930763956,3970.5147398152835,517458.73899713799,114652.14930763956,576770.07102086535,14361.574768419547,26589.100274061893,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B13/100","v":409468.43016721442},10570.694603151358,0,404.34055703889391,5091.8624294057572,581138.15210693155,3.7922853060550005E-51,null,0,10,0,0,0,0,0,0,0,581138.15210693155,0,-581138.15210693155,-581138.15210693155,0,null,null,573704.15335301508,null,704712.97354342393]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B14/100","v":141875.46351988363},141875.46351988363,659334.20251702168,685300.36450023903,136500.05812598314,128839.69565962792,1608.6761179345958,528885.83073945914,128839.69565962792,594110.01662824047,14793.339414043186,27388.471766561888,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B14/100","v":421967.26849186339},10979.044316335021,0,413.53183872336069,5207.6082804526059,609588.95976760727,3.7324569677171235E-51,null,0,11,0,0,0,0,0,0,0,609588.95976760727,0,-609588.95976760727,-609588.95976760727,0,null,null,601791.01438941481,null,731936.28775566805]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B15/100","v":144996.72371732109},144996.72371732109,673882.5544567802,817004.43000691233,139503.05940475478,131704.06550667333,1637.788718597104,540540.70023150975,131704.06550667333,607211.62734414497,15119.569520869209,27992.456020565085,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B15/100","v":434855.55200955569},11221.399737200418,0,421.68103559608551,5310.2311528400214,626624.95498329995,3.5999917382797313E-51,null,0,12,0,0,0,0,0,0,0,626624.95498329995,0,-626624.95498329995,-626624.95498329995,0,null,null,618609.08282341866,null,748093.3158133612]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B16/100","v":148186.65163910217},148186.65163910217,688727.35187061189,951618.16190112941,142572.12671165937,134613.73189421714,1671.2629116628673,552442.35706473188,134613.73189421714,620584.85446767183,15452.562876245027,28608.961790959671,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B16/100","v":448145.57610043749},11468.63852918685,0,429.96680716198591,5414.5739109447495,644134.01190915296,3.4722113351813106E-51,null,0,13,0,0,0,0,0,0,0,644134.01190915296,0,-644134.01190915296,-644134.01190915296,0,null,null,635894.16149746161,null,764575.90194579004]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B17/100","v":151446.75797516244},151446.75797516244,703889.11503989436,1089201.6031771577,145708.7134993159,137583.44127602817,1706.3071668904226,564599.36659697571,137583.44127602817,634244.24081843509,15792.681596379032,29238.65950172986,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B17/100","v":461850.10998762079},11721.133920401029,0,438.39547250150576,5520.7161309749072,662145.13788563525,3.3490313622003593E-51,null,0,14,0,0,0,0,0,0,0,662145.13788563525,0,-662145.13788563525,-662145.13788563525,0,null,null,653674.8866861444,null,781408.92802673532]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B18/100","v":154778.58665061599},154778.58665061599,719377.95324759174,1229816.029119258,148914.30519630088,140614.42594210044,1742.9746433820919,577020.55266210914,140614.42594210044,648199.25295485044,16140.161398575776,29881.985561218607,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B18/100","v":475982.24175226374},11979.061101019846,0,446.97212927224689,5628.7220077552611,680673.569892206,3.2302862511345676E-51,null,0,15,0,0,0,0,0,0,0,680673.569892206,0,-680673.569892206,-680673.569892206,0,null,null,671966.30045540002,null,798604.07340132317]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B19/100","v":158183.71555692956},158183.71555692956,735204.26821903873,1373523.9724320846,152190.41991061947,143707.94331282665,1781.3200855364917,589715.00482067559,143707.94331282665,662459.63651985722,16495.244949344444,30539.38924356542,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B19/100","v":490555.5468466304},12242.600445242284,0,455.70200111125467,5738.6573225703451,699735.08412129071,3.1158164958502712E-51,null,0,16,0,0,0,0,0,0,0,699735.08412129071,0,-699735.08412129071,-699735.08412129071,0,null,null,690783.97718644235,null,816173.36301615229]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B20/100","v":161663.75729918201},161663.75729918201,751378.76211985759,1520393.4904977935,155538.60914865311,146869.51806570883,1820.5091274182971,602688.73492673051,146869.51806570883,{"$f":"(+I44+D44)/2","v":677033.74852329399},16858.14033823002,31211.255806923855,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B20/100","v":505584.03234126559},12511.937655037615,0,464.58772621136472,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":5850.5552981941955},719350.0272315715,3.0054851622510518E-51,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,719350.0272315715,0,-719350.0272315715,-719350.0272315715,0,null,null,710148.00326071156,null,834129.17700250761]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B21/100","v":165220.35995976403},165220.35995976403,767909.09488649457,1670494.1379609481,158960.4585499235,150100.6474631544,1860.5603282215109,615947.88709511864,150100.6474631544,691928.4909908066,17229.019425671082,31897.903434676187,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B21/100","v":521082.08767070988},12787.200283448441,0,473.63155617458978,5964.4442890610035,739534.93412289559,2.8991395399594988E-51,null,0,18,0,0,0,0,0,0,0,739534.93412289559,0,-739534.93412289559,-739534.93412289559,0,null,null,730074.7020613536,null,852480.01889656275]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B22/100","v":168855.20787887883},168855.20787887883,784803.09497399745,1823896.9996682918,162457.58863802181,153402.86170734384,1901.4926554423753,629498.74061121128,153402.86170734384,707150.9177926043,17608.057853035847,32599.657310239061,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B22/100","v":537064.66824582394},13068.518689684306,0,482.83572503757409,6080.3524284041114,760306.95195956877,2.7966330636963993E-51,null,0,19,0,0,0,0,0,0,0,760306.95195956877,0,-760306.95195956877,-760306.95195956877,0,null,null,750581.00140380231,null,871234.57931228715]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B23/100","v":172570.02245221418},172570.02245221418,802068.76306342543,1980674.7243331971,166031.65558805829,156777.7246649054,1943.3254938621067,{"$f":"D47-J47-H47","v":643347.71290465794},156777.7246649054,722708.23798404168,17995.435125802636,33316.849771064321,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B23/100","v":553547.12508832105},13356.026100857362,0,492.20249807000653,6198.3082427747995,781683.67149179557,2.6978243344517038E-51,null,0,20,0,0,0,0,0,0,0,781683.67149179557,0,-781683.67149179557,-781683.67149179557,0,null,null,771684.26701497927,null,890401.74005715747]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B24/100","v":176366.56294616289},176366.56294616289,{"$f":"I47+C48","v":819714.27585082082},2140901.5589407305,169684.35201099559,160226.83460753332,1986.0786547270748,657501.36258856044,160226.83460753332,738607.81921969063,18391.334698570296,34049.820466027741,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B24/100","v":570545.31146887993},13649.858675076222,0,501.73414611349051,6318.3403288914087,803683.23439109256,2.602577299648818E-51,null,0,21,0,0,0,0,0,0,0,803683.23439109256,0,-803683.23439109256,-803683.23439109256,0,null,null,793402.40849565621,null,909990.5783384149]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B25/100","v":180246.62733097852},180246.62733097852,837747.98991953896,2304653.3839096297,173417.40775523748,163751.82496889908,2029.7723851310648,671966.39256550884,163751.82496889908,754857.19124252396,18795.944061938844,34798.916516280355,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B25/100","v":588075.63416502881},13950.155565927902,0,511.43293488654444,6440.4772189573405,826324.3854319189,2.5107611461088045E-51,null,0,22,0,0,0,0,0,0,0,826324.3854319189,0,-826324.3854319189,-826324.3854319189,0,null,null,815753.93083457323,null,930010.37106186012]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,3,FALSE)*Inflation!$B26/100","v":184212.05313226004},184212.05313226004,856178.44569776882,2472007.7490278445,177232.59072585273,167354.36511821486,2074.4273776039522,686749.65320195002,167354.36511821486,771464.04944985942,19209.454831301497,35564.492679638519,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,3,FALSE)*Inflation!$B26/100","v":606155.02228232101},14257.058988378316,0,521.30113653631156,6564.7475261316404,849626.44256252213,2.4222499276454056E-51,null,0,23,0,0,0,0,0,0,0,849626.44256252213,0,-849626.44256252213,-849626.44256252213,0,null,null,838757.90486214065,null,950470.59922522109]
[2046,{"$f":"'AEG Input File'!$BX$533*Inflation!B26/100","v":0},0,686749.65320195002,2624217.4383485429,143478.76406158757,152209.68932069861,-1833.4943044133188,536373.45818566473,152209.68932069861,611561.55569380731,15227.8827367758,28192.987717484517,{"$f":"'AEG Input File'!$CV$533*Inflation!$B$26/100","v":0},11746.743511605093,0,537.15027973054532,6764.3358567210571,214678.78942301567,5.7427005412772993E-52,null,0,24,0,0,0,0,0,0,0,214678.78942301567,0,-214678.78942301567,-214678.78942301567,0,null,null,211932.5889760532,null,783116.23410700622]
[2047,0,0,536373.45818566473,2760949.2690041801,86390.587014568155,136731.83065563702,-10571.661164624462,410213.28869465215,136731.83065563702,473293.37344015844,11785.004998659944,21818.824515591306,0,9463.5981717946142,0,410.5111798625108,5169.5691100111026,185379.33863155651,4.6529079645547166E-52,null,0,25,0,0,0,0,0,0,0,185379.33863155651,0,-185379.33863155651,-185379.33863155651,0,null,null,183007.94076791173,null,630906.54478630761]
[2048,0,0,410213.28869465215,2881862.7281041243,52144.354015064062,120913.45909994406,-14441.512067824799,303741.34166253288,120913.45909994406,356977.31517859251,8888.7351479469526,16456.654229733114,0,7412.6207119600585,0,304.76570525283893,3837.9158789134453,157814.1507737505,3.7165944810679908E-52,null,0,26,0,0,0,0,0,0,0,157814.1507737505,0,-157814.1507737505,-157814.1507737505,0,null,null,155795.37056469175,null,494174.71413067059]
[2049,0,0,303741.34166253288,2986609.81147415,31603.434255100721,104747.08337002585,-15360.166314134276,214354.42460664132,104747.08337002585,259047.88313458709,6450.2922900512176,11942.107412504465,0,5598.918825460898,0,216.52565682503658,2726.7085574197204,131681.6361122872,2.909782650988034E-52,null,0,27,0,0,0,0,0,0,0,131681.6361122872,0,-131681.6361122872,-131681.6361122872,0,null,null,129997.14660626644,null,373261.25503072655]
[2050,0,0,214354.42460664132,3074834.8588481997,10610.614260418179,88225.047374049449,-16299.030953862566,142428.40818645444,88225.047374049449,178391.41639654787,4441.9462682740414,8223.8442958808573,0,4027.7125749105103,0,144.7332068930414,1822.6259167842989,106885.90963679219,2.2161129678709974E-52,null,0,28,0,0,0,0,0,0,0,106885.90963679219,0,-106885.90963679219,-106885.90963679219,0,null,null,105518.61045643322,null,268514.1716607007]
[2051,0,0,142428.40818645444,3146174.3854343612,0,71339.526586161563,-14981.300583093927,86070.182183386802,71339.526586161563,114249.29518492063,2844.8074501045235,5266.8925080248409,0,2704.3368642997689,0,88.667992327211152,1116.5964209183578,83360.827821836268,1.6216964182214383E-52,null,0,29,0,0,0,0,0,0,0,83360.827821836268,0,-83360.827821836268,-83360.827821836268,0,null,null,82294.464706790008,null,180289.12428665126]
[2052,0,0,86070.182183386802,3200256.9097753013,0,54082.524340940145,-11357.33011159743,43344.987954044089,54082.524340940145,64707.585068715445,1611.2188682110145,2983.0196716677819,0,1634.2439655073454,0,46.511591712503318,585.72068087143475,60943.23911891022,1.1124209855128439E-52,null,0,30,0,0,0,0,0,0,0,60943.23911891022,0,-60943.23911891022,-60943.23911891022,0,null,null,60163.64486575879,null,108949.5977004897]
[2053,0,0,43344.987954044089,3236702.7778216251,0,36445.868046323856,-7653.6322897280097,14552.752197448242,36445.868046323856,28948.870075746167,720.82686488607953,1334.5429104918983,0,823.00610039324329,0,17.487788659293461,220.22380020384401,39561.955510958214,6.7757518358265277E-53,null,0,31,0,0,0,0,0,0,0,39561.955510958214,0,-39561.955510958214,-39561.955510958214,0,null,null,39055.873563137924,null,54867.073359549555]
[2054,0,0,14552.752197448242,3255123.9831348513,0,18421.205313226004,-3868.4531157774609,-3.0104274628683925E-10,18421.205313226004,7276.3760987239712,181.18176485822687,335.44093815117509,0,276.31807969838547,0,1.8855003139347757,23.744113821937571,19239.775710069665,3.0918317122581225E-53,null,0,32,0,0,0,0,0,0,0,19239.775710069665,0,-19239.775710069665,-19239.775710069665,0,null,null,18993.657866772446,null,18421.205313225699]
[2055,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-4.4979206611407304E-68,null,0,33,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2056,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-4.2203443902496224E-68,null,0,34,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2057,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-3.9598979426627503E-68,null,0,35,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2058,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-3.7155242004734129E-68,null,0,36,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2059,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-3.486231282774079E-68,null,0,37,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2060,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-3.2710885197421207E-68,null,0,38,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2061,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-3.069222675173297E-68,null,0,39,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2062,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-2.8798144021307552E-68,null,0,40,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2063,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-2.7020949173234724E-68,null,0,41,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2064,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-2.5353428807159067E-68,null,0,42,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2065,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-2.3788814677035747E-68,null,0,43,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2066,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-2.232075621970925E-68,null,0,44,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2067,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-2.0943294778812002E-68,null,0,45,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2068,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.96508394193612E-68,null,0,46,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2069,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.8438144234888354E-68,null,0,47,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2070,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.730028705499432E-68,null,0,48,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2071,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.6232649466906419E-68,null,0,49,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2072,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.5230898069947876E-68,null,0,50,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2073,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.429096688683392E-68,null,0,51,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2074,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.340904086040427E-68,null,0,52,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2075,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.2581540368807436E-68,null,0,53,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2076,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.180510669628601E-68,null,0,54,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2077,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.1076588400590754E-68,null,0,55,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2078,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-1.0393028521690639E-68,null,0,56,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2079,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-9.7516525798606222E-69,null,0,57,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2080,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-9.1498573144330481E-69,null,0,58,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2081,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-8.5852001175046482E-69,null,0,59,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2082,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-8.0553891197120649E-69,null,0,60,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2083,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-1.3878070603823289E-11},0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-7.5582738878352523E-69,null,0,61,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2084,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-1.3878070603823289E-11},0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-7.0918366964716189E-69,null,0,62,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2085,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-6.6541843383537523E-69,null,0,63,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2086,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-6.2435404400699136E-69,null,0,64,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-3.0104274628683925E-10},{"$f":"E91+J92","v":3255123.9831348513},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-3.0104274628683925E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-3.0104274628683925E-10},-7.4959643825422966E-12,-1.3878070603823289E-11,0,{"$f":"AN92*$D$10","v":-4.5838532969355584E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-2.8489394133543058E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-3.5876706677031872E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-2.983045289233976E-11},-5.8582382519977683E-69,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-2.983045289233976E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":2.983045289233976E-11},2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2088,0,{"$f":"B93","v":0},-3.0104274628683925E-10,3255123.9831348513,0,{"$f":"CA294","v":0},0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-7.4959643825422966E-12},-1.3878070603823289E-11,0,-4.5838532969355584E-12,{"$f":"AL93*$T$8","v":0},-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-5.4967138831866969E-69},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,{"$f":"AF93-AE93","v":2.983045289233976E-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$16","v":-2.9448857657495132E-11},null,{"$f":"C93-J92+AN92","v":-3.0559021979570389E-10}]
[2089,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-5.1574999537299248E-69,null,0,67,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2090,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-4.8392196388623108E-69,null,0,68,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2091,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-4.5405810806095416E-69,null,0,69,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2092,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-4.2603721443063681E-69,null,0,70,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2093,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-3.9974554987012841E-69,null,0,71,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2094,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-3.7507639996784339E-69,null,0,72,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2095,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-3.519296358859862E-69,null,0,73,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2096,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-3.3021130795075696E-69,null,0,74,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2097,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-3.0983326432297081E-69,null,0,75,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
[2098,0,0,-3.0104274628683925E-10,3255123.9831348513,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-4.5838532969355584E-12,0,-2.8489394133543058E-13,-3.5876706677031872E-12,-2.983045289233976E-11,-2.9071279320132634E-69,null,0,76,0,0,0,0,0,0,0,-2.983045289233976E-11,0,2.983045289233976E-11,2.983045289233976E-11,0,null,null,-2.9448857657495132E-11,null,-3.0559021979570389E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":116353.02524686723},{"$f":"$B30","v":119089.98776366384},{"$f":"$B31","v":121749.66415705234},{"$f":"$B32","v":124468.73998989318},{"$f":"$B33","v":127248.54184966745},{"$f":"$B34","v":130048.00977036014},{"$f":"$B35","v":132909.06598530806},{"$f":"$B36","v":135833.06543698482},{"$f":"$B37","v":138821.39287659849},{"$f":"$B38","v":141875.46351988363},{"$f":"$B39","v":144996.72371732109},{"$f":"$B40","v":148186.65163910217},{"$f":"$B41","v":151446.75797516244},{"$f":"$B42","v":154778.58665061599},{"$f":"$B43","v":158183.71555692956},{"$f":"$B44","v":161663.75729918201},{"$f":"$B45","v":165220.35995976403},{"$f":"$B46","v":168855.20787887883},{"$f":"$B47","v":172570.02245221418},{"$f":"$B48","v":176366.56294616289},{"$f":"$B49","v":180246.62733097852},{"$f":"$B50","v":184212.05313226004},{"$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":3255123.9831348509},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":23270.605049373447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23270.605049373447,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":37232.96807899751},{"$f":"E$135*$A137","v":23817.99755273277},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61050.96563173028,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,22339.78084739851,{"$f":"E$135*$A138","v":38108.796084372429},{"$f":"F$135*$A137","v":24349.932831410468},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84798.509763181399,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,13403.868508439104,22865.277650623459,{"$f":"F$135*$A138","v":38959.892530256751},{"$f":"G$135*$A137","v":24893.747997978637},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100122.78668729795,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,13403.868508439104,13719.166590374074,23375.935518154049,{"$f":"G$135*$A138","v":39829.996796765816},{"$f":"H$135*$A137","v":25449.708369933491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115778.67578366653,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,6701.9342542195518,13719.166590374074,14025.561310892428,23897.998078059489,{"$f":"H$135*$A138","v":40719.533391893587},{"$f":"I$135*$A137","v":26009.60195407203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125073.79557951116,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,6859.583295187037,14025.561310892428,14338.798846835694,24431.720035136153,{"$f":"I$135*$A138","v":41615.363126515243},{"$f":"J$135*$A137","v":26581.813197061612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127852.83981162818,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,7012.780655446214,14338.798846835694,14659.03202108169,24969.217875909148,{"$f":"J$135*$A138","v":42530.901115298577},{"$f":"K$135*$A137","v":27166.613087396967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130677.34360196828,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,7169.3994234178472,14659.03202108169,14981.530725545486,25518.540669179147,{"$f":"K$135*$A138","v":43466.580939835141},{"$f":"L$135*$A137","v":27764.278575319699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133559.362354379,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,7329.5160105408449,14981.530725545486,15311.124401507488,26079.948563901085,{"$f":"L$135*$A138","v":44422.845720511519},{"$f":"M$135*$A137","v":28375.092703976727},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136500.05812598314,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,7490.7653627727432,15311.124401507488,15647.969138340652,26653.70743230691,{"$f":"M$135*$A138","v":45400.148326362767},{"$f":"N$135*$A137","v":28999.344743464218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139503.05940475478,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,7655.562200753744,15647.969138340652,15992.224459384146,27240.088995817659,{"$f":"N$135*$A138","v":46398.951589542747},{"$f":"O$135*$A137","v":29637.330327820437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142572.12671165937,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,7823.9845691703258,15992.224459384146,16344.053397490594,27839.370953725651,{"$f":"O$135*$A138","v":47419.728524512699},{"$f":"P$135*$A137","v":30289.351595032491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145708.7134993159,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,7996.112229692073,16344.053397490594,16703.622572235388,28451.837114707618,{"$f":"P$135*$A138","v":48462.962552051984},{"$f":"Q$135*$A137","v":30955.7173301232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148914.30519630088,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,8172.0266987452969,16703.622572235388,17071.102268824568,29077.77753123119,{"$f":"Q$135*$A138","v":49529.147728197117},{"$f":"R$135*$A137","v":31636.743111385913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152190.41991061947,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,8351.8112861176942,17071.102268824568,17446.666518738712,29717.488636918271,{"$f":"R$135*$A138","v":50618.788978217461},{"$f":"S$135*$A137","v":32332.751459836403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155538.60914865311,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,8535.5511344122842,17446.666518738712,17830.493182150964,30371.273386930476,{"$f":"S$135*$A138","v":51732.402335738239},{"$f":"T$135*$A137","v":33044.071991952806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158960.4585499235,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,8723.3332593693558,17830.493182150964,18222.764032158284,31039.441401442946,{"$f":"T$135*$A138","v":52870.515187124489},{"$f":"U$135*$A137","v":33771.041575775766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162457.58863802181,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8915.2465910754818,18222.764032158284,18623.664840865767,31722.309112274696,{"$f":"U$135*$A138","v":54033.666521241226},{"$f":"V$135*$A137","v":34514.004490442836},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166031.65558805829,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9111.382016079142,18623.664840865767,19033.385467364817,32420.199912744738,{"$f":"V$135*$A138","v":55222.407184708536},{"$f":"W$135*$A137","v":35273.312589232577},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169684.35201099559,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9311.8324204328837,19033.385467364817,19452.119947646843,33133.444310825122,{"$f":"W$135*$A138","v":56437.300142772125},{"$f":"X$135*$A137","v":36049.325466195703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173417.40775523748,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9516.6927336824083,19452.119947646843,19880.066586495072,33862.380085663273,{"$f":"X$135*$A138","v":57678.920745913128},{"$f":"Y$135*$A137","v":36842.410626452009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177232.59072585273,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9726.0599738234214,19880.066586495072,20317.428051397965,34607.352447547877,{"$f":"Y$135*$A138","v":58947.857002323217},{"$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,143478.76406158757,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9940.0332932475358,20317.428051397965,20764.411468528724,35368.71420139393,{"$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,86390.587014568155,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10158.714025698982,20764.411468528724,21221.228520836357,0,{"$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,52144.354015064062,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10382.205734264362,21221.228520836357,0,0,{"$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,31603.434255100721,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10610.614260418179,0,0,0,{"$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,10610.614260418179,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":116353.02524686723},119089.98776366386,121749.66415705234,124468.73998989318,127248.54184966745,130048.00977036014,132909.06598530806,135833.06543698482,138821.39287659849,141875.46351988363,144996.72371732109,148186.6516391022,151446.75797516244,154778.58665061599,158183.71555692956,161663.75729918201,165220.359959764,168855.20787887883,172570.02245221418,176366.56294616289,180246.62733097855,184212.05313226004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,3255123.9831348504]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":116353.02524686723},{"$f":"$B30","v":119089.98776366384},{"$f":"$B31","v":121749.66415705234},{"$f":"$B32","v":124468.73998989318},{"$f":"$B33","v":127248.54184966745},{"$f":"$B34","v":130048.00977036014},{"$f":"$B35","v":132909.06598530806},{"$f":"$B36","v":135833.06543698482},{"$f":"$B37","v":138821.39287659849},{"$f":"$B38","v":141875.46351988363},{"$f":"$B39","v":144996.72371732109},{"$f":"$B40","v":148186.65163910217},{"$f":"$B41","v":151446.75797516244},{"$f":"$B42","v":154778.58665061599},{"$f":"$B43","v":158183.71555692956},{"$f":"$B44","v":161663.75729918201},{"$f":"$B45","v":165220.35995976403},{"$f":"$B46","v":168855.20787887883},{"$f":"$B47","v":172570.02245221418},{"$f":"$B48","v":176366.56294616289},{"$f":"$B49","v":180246.62733097852},{"$f":"$B50","v":184212.05313226004},{"$f":"$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:$BZ227)","v":3255123.9831348509}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":11635.302524686724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11635.302524686724]
[0.1,3,0,{"$f":"D$227*$A230","v":11635.302524686724},{"$f":"E$227*$A229","v":11908.998776366385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23544.301301053107]
[0.1,4,0,11635.302524686724,{"$f":"E$227*$A230","v":11908.998776366385},{"$f":"F$227*$A229","v":12174.966415705234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35719.267716758339]
[0.1,5,0,11635.302524686724,11908.998776366385,{"$f":"F$227*$A230","v":12174.966415705234},{"$f":"G$227*$A229","v":12446.873998989318},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48166.141715747654]
[0.1,6,0,11635.302524686724,11908.998776366385,12174.966415705234,{"$f":"G$227*$A230","v":12446.873998989318},{"$f":"H$227*$A229","v":12724.854184966745},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60890.995900714399]
[0.1,7,0,11635.302524686724,11908.998776366385,12174.966415705234,12446.873998989318,{"$f":"H$227*$A230","v":12724.854184966745},{"$f":"I$227*$A229","v":13004.800977036015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73895.796877750414]
[0.1,8,0,11635.302524686724,11908.998776366385,12174.966415705234,12446.873998989318,12724.854184966745,{"$f":"I$227*$A230","v":13004.800977036015},{"$f":"J$227*$A229","v":13290.906598530806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87186.703476281225]
[0.1,9,0,11635.302524686724,11908.998776366385,12174.966415705234,12446.873998989318,12724.854184966745,13004.800977036015,{"$f":"J$227*$A230","v":13290.906598530806},{"$f":"K$227*$A229","v":13583.306543698483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100770.0100199797]
[0.1,10,0,11635.302524686724,11908.998776366385,12174.966415705234,12446.873998989318,12724.854184966745,13004.800977036015,13290.906598530806,{"$f":"K$227*$A230","v":13583.306543698483},{"$f":"L$227*$A229","v":13882.139287659849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114652.14930763956]
[0,11,0,11635.302524686724,11908.998776366385,12174.966415705234,12446.873998989318,12724.854184966745,13004.800977036015,13290.906598530806,13583.306543698483,{"$f":"L$227*$A230","v":13882.139287659849},{"$f":"M$227*$A229","v":14187.546351988363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128839.69565962792]
[0,12,0,0,11908.998776366385,12174.966415705234,12446.873998989318,12724.854184966745,13004.800977036015,13290.906598530806,13583.306543698483,13882.139287659849,{"$f":"M$227*$A230","v":14187.546351988363},{"$f":"N$227*$A229","v":14499.672371732109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131704.06550667333]
[0,13,0,0,0,12174.966415705234,12446.873998989318,12724.854184966745,13004.800977036015,13290.906598530806,13583.306543698483,13882.139287659849,14187.546351988363,{"$f":"N$227*$A230","v":14499.672371732109},{"$f":"O$227*$A229","v":14818.665163910218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134613.73189421714]
[0,14,0,0,0,0,12446.873998989318,12724.854184966745,13004.800977036015,13290.906598530806,13583.306543698483,13882.139287659849,14187.546351988363,14499.672371732109,{"$f":"O$227*$A230","v":14818.665163910218},{"$f":"P$227*$A229","v":15144.675797516245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137583.44127602817]
[0,15,0,0,0,0,0,12724.854184966745,13004.800977036015,13290.906598530806,13583.306543698483,13882.139287659849,14187.546351988363,14499.672371732109,14818.665163910218,{"$f":"P$227*$A230","v":15144.675797516245},{"$f":"Q$227*$A229","v":15477.8586650616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140614.42594210044]
[0,16,0,0,0,0,0,0,13004.800977036015,13290.906598530806,13583.306543698483,13882.139287659849,14187.546351988363,14499.672371732109,14818.665163910218,15144.675797516245,{"$f":"Q$227*$A230","v":15477.8586650616},{"$f":"R$227*$A229","v":15818.371555692956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143707.94331282665]
[0,17,0,0,0,0,0,0,0,13290.906598530806,13583.306543698483,13882.139287659849,14187.546351988363,14499.672371732109,14818.665163910218,15144.675797516245,15477.8586650616,{"$f":"R$227*$A230","v":15818.371555692956},{"$f":"S$227*$A229","v":16166.375729918202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146869.51806570883]
[0,18,0,0,0,0,0,0,0,0,13583.306543698483,13882.139287659849,14187.546351988363,14499.672371732109,14818.665163910218,15144.675797516245,15477.8586650616,15818.371555692956,{"$f":"S$227*$A230","v":16166.375729918202},{"$f":"T$227*$A229","v":16522.035995976403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150100.6474631544]
[0,19,0,0,0,0,0,0,0,0,0,13882.139287659849,14187.546351988363,14499.672371732109,14818.665163910218,15144.675797516245,15477.8586650616,15818.371555692956,16166.375729918202,{"$f":"T$227*$A230","v":16522.035995976403},{"$f":"U$227*$A229","v":16885.520787887883},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153402.86170734384]
[0,20,0,0,0,0,0,0,0,0,0,0,14187.546351988363,14499.672371732109,14818.665163910218,15144.675797516245,15477.8586650616,15818.371555692956,16166.375729918202,16522.035995976403,{"$f":"U$227*$A230","v":16885.520787887883},{"$f":"V$227*$A229","v":17257.002245221418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156777.7246649054]
[0,21,0,0,0,0,0,0,0,0,0,0,0,14499.672371732109,14818.665163910218,15144.675797516245,15477.8586650616,15818.371555692956,16166.375729918202,16522.035995976403,16885.520787887883,{"$f":"V$227*$A230","v":17257.002245221418},{"$f":"W$227*$A229","v":17636.656294616289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160226.83460753332]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,14818.665163910218,15144.675797516245,15477.8586650616,15818.371555692956,16166.375729918202,16522.035995976403,16885.520787887883,17257.002245221418,{"$f":"W$227*$A230","v":17636.656294616289},{"$f":"X$227*$A229","v":18024.662733097852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163751.82496889908]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,15144.675797516245,15477.8586650616,15818.371555692956,16166.375729918202,16522.035995976403,16885.520787887883,17257.002245221418,17636.656294616289,{"$f":"X$227*$A230","v":18024.662733097852},{"$f":"Y$227*$A229","v":18421.205313226004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167354.36511821486]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15477.8586650616,15818.371555692956,16166.375729918202,16522.035995976403,16885.520787887883,17257.002245221418,17636.656294616289,18024.662733097852,{"$f":"Y$227*$A230","v":18421.205313226004},{"$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,152209.68932069861]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15818.371555692956,16166.375729918202,16522.035995976403,16885.520787887883,17257.002245221418,17636.656294616289,18024.662733097852,18421.205313226004,{"$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,136731.83065563702]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16166.375729918202,16522.035995976403,16885.520787887883,17257.002245221418,17636.656294616289,18024.662733097852,18421.205313226004,0,{"$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,120913.45909994406]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16522.035995976403,16885.520787887883,17257.002245221418,17636.656294616289,18024.662733097852,18421.205313226004,0,0,{"$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,104747.08337002585]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16885.520787887883,17257.002245221418,17636.656294616289,18024.662733097852,18421.205313226004,0,0,0,{"$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,88225.047374049449]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17257.002245221418,17636.656294616289,18024.662733097852,18421.205313226004,0,0,0,0,{"$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,71339.526586161563]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17636.656294616289,18024.662733097852,18421.205313226004,0,0,0,0,0,{"$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,54082.524340940145]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18024.662733097852,18421.205313226004,0,0,0,0,0,0,{"$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,36445.868046323856]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18421.205313226004,0,0,0,0,0,0,0,{"$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,18421.205313226004]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":116353.02524686721},119089.98776366383,121749.66415705234,124468.73998989321,127248.54184966744,130048.00977036014,132909.06598530809,135833.06543698479,138821.39287659852,141875.46351988363,144996.72371732112,148186.65163910217,151446.75797516244,154778.58665061599,158183.71555692956,161663.75729918201,165220.35995976406,168855.20787887883,172570.02245221415,176366.56294616289,180246.62733097852,184212.05313226004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,3255123.9831348513]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":116353.02524686723},{"$f":"$B30","v":119089.98776366384},{"$f":"$B31","v":121749.66415705234},{"$f":"$B32","v":124468.73998989318},{"$f":"$B33","v":127248.54184966745},{"$f":"$B34","v":130048.00977036014},{"$f":"$B35","v":132909.06598530806},{"$f":"$B36","v":135833.06543698482},{"$f":"$B37","v":138821.39287659849},{"$f":"$B38","v":141875.46351988363},{"$f":"$B39","v":144996.72371732109},{"$f":"$B40","v":148186.65163910217},{"$f":"$B41","v":151446.75797516244},{"$f":"$B42","v":154778.58665061599},{"$f":"$B43","v":158183.71555692956},{"$f":"$B44","v":161663.75729918201},{"$f":"$B45","v":165220.35995976403},{"$f":"$B46","v":168855.20787887883},{"$f":"$B47","v":172570.02245221418},{"$f":"$B48","v":176366.56294616289},{"$f":"$B49","v":180246.62733097852},{"$f":"$B50","v":184212.05313226004},{"$f":"$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:$BZ321)","v":3255123.9831348509}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":11635.302524686724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11635.302524686724]
[0.1,3,0,{"$f":"D$321*$A324","v":11635.302524686724},{"$f":"E$321*$A323","v":11908.998776366385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23544.301301053107]
[0.1,4,0,11635.302524686724,{"$f":"E$321*$A324","v":11908.998776366385},{"$f":"F$321*$A323","v":12174.966415705234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35719.267716758339]
[0.1,5,0,11635.302524686724,11908.998776366385,{"$f":"F$321*$A324","v":12174.966415705234},{"$f":"G$321*$A323","v":12446.873998989318},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48166.141715747654]
[0.1,6,0,11635.302524686724,11908.998776366385,12174.966415705234,{"$f":"G$321*$A324","v":12446.873998989318},{"$f":"H$321*$A323","v":12724.854184966745},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60890.995900714399]
[0.1,7,0,11635.302524686724,11908.998776366385,12174.966415705234,12446.873998989318,{"$f":"H$321*$A324","v":12724.854184966745},{"$f":"I$321*$A323","v":13004.800977036015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73895.796877750414]
[0.1,8,0,11635.302524686724,11908.998776366385,12174.966415705234,12446.873998989318,12724.854184966745,{"$f":"I$321*$A324","v":13004.800977036015},{"$f":"J$321*$A323","v":13290.906598530806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87186.703476281225]
[0.1,9,0,11635.302524686724,11908.998776366385,12174.966415705234,12446.873998989318,12724.854184966745,13004.800977036015,{"$f":"J$321*$A324","v":13290.906598530806},{"$f":"K$321*$A323","v":13583.306543698483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100770.0100199797]
[0.1,10,0,11635.302524686724,11908.998776366385,12174.966415705234,12446.873998989318,12724.854184966745,13004.800977036015,13290.906598530806,{"$f":"K$321*$A324","v":13583.306543698483},{"$f":"L$321*$A323","v":13882.139287659849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114652.14930763956]
[0,11,0,11635.302524686724,11908.998776366385,12174.966415705234,12446.873998989318,12724.854184966745,13004.800977036015,13290.906598530806,13583.306543698483,{"$f":"L$321*$A324","v":13882.139287659849},{"$f":"M$321*$A323","v":14187.546351988363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128839.69565962792]
[0,12,0,0,11908.998776366385,12174.966415705234,12446.873998989318,12724.854184966745,13004.800977036015,13290.906598530806,13583.306543698483,13882.139287659849,{"$f":"M$321*$A324","v":14187.546351988363},{"$f":"N$321*$A323","v":14499.672371732109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131704.06550667333]
[0,13,0,0,0,12174.966415705234,12446.873998989318,12724.854184966745,13004.800977036015,13290.906598530806,13583.306543698483,13882.139287659849,14187.546351988363,{"$f":"N$321*$A324","v":14499.672371732109},{"$f":"O$321*$A323","v":14818.665163910218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134613.73189421714]
[0,14,0,0,0,0,12446.873998989318,12724.854184966745,13004.800977036015,13290.906598530806,13583.306543698483,13882.139287659849,14187.546351988363,14499.672371732109,{"$f":"O$321*$A324","v":14818.665163910218},{"$f":"P$321*$A323","v":15144.675797516245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137583.44127602817]
[0,15,0,0,0,0,0,12724.854184966745,13004.800977036015,13290.906598530806,13583.306543698483,13882.139287659849,14187.546351988363,14499.672371732109,14818.665163910218,{"$f":"P$321*$A324","v":15144.675797516245},{"$f":"Q$321*$A323","v":15477.8586650616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140614.42594210044]
[0,16,0,0,0,0,0,0,13004.800977036015,13290.906598530806,13583.306543698483,13882.139287659849,14187.546351988363,14499.672371732109,14818.665163910218,15144.675797516245,{"$f":"Q$321*$A324","v":15477.8586650616},{"$f":"R$321*$A323","v":15818.371555692956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143707.94331282665]
[0,17,0,0,0,0,0,0,0,13290.906598530806,13583.306543698483,13882.139287659849,14187.546351988363,14499.672371732109,14818.665163910218,15144.675797516245,15477.8586650616,{"$f":"R$321*$A324","v":15818.371555692956},{"$f":"S$321*$A323","v":16166.375729918202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146869.51806570883]
[0,18,0,0,0,0,0,0,0,0,13583.306543698483,13882.139287659849,14187.546351988363,14499.672371732109,14818.665163910218,15144.675797516245,15477.8586650616,15818.371555692956,{"$f":"S$321*$A324","v":16166.375729918202},{"$f":"T$321*$A323","v":16522.035995976403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150100.6474631544]
[0,19,0,0,0,0,0,0,0,0,0,13882.139287659849,14187.546351988363,14499.672371732109,14818.665163910218,15144.675797516245,15477.8586650616,15818.371555692956,16166.375729918202,{"$f":"T$321*$A324","v":16522.035995976403},{"$f":"U$321*$A323","v":16885.520787887883},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153402.86170734384]
[0,20,0,0,0,0,0,0,0,0,0,0,14187.546351988363,14499.672371732109,14818.665163910218,15144.675797516245,15477.8586650616,15818.371555692956,16166.375729918202,16522.035995976403,{"$f":"U$321*$A324","v":16885.520787887883},{"$f":"V$321*$A323","v":17257.002245221418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156777.7246649054]
[0,21,0,0,0,0,0,0,0,0,0,0,0,14499.672371732109,14818.665163910218,15144.675797516245,15477.8586650616,15818.371555692956,16166.375729918202,16522.035995976403,16885.520787887883,{"$f":"V$321*$A324","v":17257.002245221418},{"$f":"W$321*$A323","v":17636.656294616289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160226.83460753332]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,14818.665163910218,15144.675797516245,15477.8586650616,15818.371555692956,16166.375729918202,16522.035995976403,16885.520787887883,17257.002245221418,{"$f":"W$321*$A324","v":17636.656294616289},{"$f":"X$321*$A323","v":18024.662733097852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163751.82496889908]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,15144.675797516245,15477.8586650616,15818.371555692956,16166.375729918202,16522.035995976403,16885.520787887883,17257.002245221418,17636.656294616289,{"$f":"X$321*$A324","v":18024.662733097852},{"$f":"Y$321*$A323","v":18421.205313226004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167354.36511821486]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15477.8586650616,15818.371555692956,16166.375729918202,16522.035995976403,16885.520787887883,17257.002245221418,17636.656294616289,18024.662733097852,{"$f":"Y$321*$A324","v":18421.205313226004},{"$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,152209.68932069861]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15818.371555692956,16166.375729918202,16522.035995976403,16885.520787887883,17257.002245221418,17636.656294616289,18024.662733097852,18421.205313226004,{"$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,136731.83065563702]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16166.375729918202,16522.035995976403,16885.520787887883,17257.002245221418,17636.656294616289,18024.662733097852,18421.205313226004,0,{"$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,120913.45909994406]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16522.035995976403,16885.520787887883,17257.002245221418,17636.656294616289,18024.662733097852,18421.205313226004,0,0,{"$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,104747.08337002585]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16885.520787887883,17257.002245221418,17636.656294616289,18024.662733097852,18421.205313226004,0,0,0,{"$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,88225.047374049449]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17257.002245221418,17636.656294616289,18024.662733097852,18421.205313226004,0,0,0,0,{"$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,71339.526586161563]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17636.656294616289,18024.662733097852,18421.205313226004,0,0,0,0,0,{"$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,54082.524340940145]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18024.662733097852,18421.205313226004,0,0,0,0,0,0,{"$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,36445.868046323856]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18421.205313226004,0,0,0,0,0,0,0,{"$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,18421.205313226004]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":116353.02524686721},119089.98776366383,121749.66415705234,124468.73998989321,127248.54184966744,130048.00977036014,132909.06598530809,135833.06543698479,138821.39287659852,141875.46351988363,144996.72371732112,148186.65163910217,151446.75797516244,154778.58665061599,158183.71555692956,161663.75729918201,165220.35995976406,168855.20787887883,172570.02245221415,176366.56294616289,180246.62733097852,184212.05313226004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,3255123.9831348513]

{"sheet":"CTA ERWH","index":5,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":1.5661586025281643E-49},null,{"$f":"L8","v":1.5661586025281643E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":2.1864672998417319E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":129735.39789754503},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":929289.95317863731},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":10049410.788145255},{"$f":"SUM(C25:C104)","v":10049410.788145255},null,null,{"$f":"SUM(F25:F104)","v":10049410.788145255},{"$f":"SUM(G25:G104)","v":10049410.788145252},{"$f":"SUM(H25:H104)","v":-2.2737367544323206E-12},null,{"$f":"SUM(J25:J104)","v":10049410.788145252},null,{"$f":"SUM(L25:L104)","v":1109186.9694033947},2053554.9915460444,17733375.435057163,829076.390021984,0,34640.887189932197,436232.84613205952,33398222.753791146,1.5661586025281643E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":1152744.446295317}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B5/100","v":59685.673623743773},{"$f":"B29","v":59685.673623743773},{"$f":"I28+C29","v":59685.673623743773},5968.5673623743778,11937.134724748756,{"$f":"CA230","v":5968.5673623743778},1253.3991460986192,52463.707115270772,5968.5673623743778,56074.690369507269,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":1396.259790200731},2585.043226034285,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B5/100","v":55309.20293720792},895.28510435615658,{"$f":"AL29*$T$8","v":0},36.569434228435007,460.51904754754031,66651.446901949443,{"$f":"S29/(1+$D$3)^(A29-1)","v":7.2400636960690586E-52},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,66651.446901949443,0,-66651.446901949443,{"$f":"AF29-AE29","v":-66651.446901949443},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":65798.832473832095},null,{"$f":"C29-J28+AN28","v":59685.673623743773}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B6/100","v":112683.77046447556},112683.77046447556,165147.47757974634,23205.511771196314,41636.169652493118,17236.944408821935,5123.8373011709482,142786.69586975346,17236.944408821935,153967.08672474988,3833.7804594462718,7097.8826980109698,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B6/100","v":67634.759432142047},2496.0131508876743,0,122.83327947229283,1546.840033574724,99969.053462355936,1.0189068609244291E-51,null,0,3,0,0,0,0,0,0,0,99969.053462355936,0,-99969.053462355936,-99969.053462355936,0,null,null,98690.235652554635,null,166400.87672584495]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B7/100","v":240682.20240005455},240682.20240005455,383468.89826980804,64510.676420023708,95654.896364401895,41305.164648827391,11413.443660270645,330750.28996070998,41305.164648827391,357109.59411525901,8892.0288934699493,16462.75228871344,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B7/100","v":93441.090929022786},5847.6920207561634,0,301.59089873316844,3797.9355263202542,170048.25520584316,1.6262120992096571E-51,null,0,4,0,0,0,0,0,0,0,170048.25520584316,0,-170048.25520584316,-170048.25520584316,0,null,null,167872.97465900116,null,389846.1347170776]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B8/100","v":350751.77356306737},350751.77356306737,681502.06352377729,140891.01842515782,175679.73301126552,76380.342005134124,20852.872111287594,584268.84940735565,76380.342005134124,632885.45646556653,15758.847865992606,29176.019543062619,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B8/100","v":131228.16983550342},10489.391154469762,0,542.85150679255082,6836.1314344170769,270411.75334537216,2.4264238891348093E-51,null,0,5,0,0,0,0,0,0,0,270411.75334537216,0,-270411.75334537216,-270411.75334537216,0,null,null,266952.60919844999,null,699292.74363131751]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B9/100","v":530440.37854070275},530440.37854070275,1114709.2279480584,270315.39828436222,284396.58606809546,129424.3798592044,32544.163303867121,952740.68478498689,129424.3798592044,1033724.9563665227,25739.751413526414,47654.7204884967,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B9/100","v":188490.20144951143},17300.291702503295,0,892.32186999077533,11237.013269252795,420738.68005248578,3.5423351646581546E-51,null,0,6,0,0,0,0,0,0,0,420738.68005248578,0,-420738.68005248578,-420738.68005248578,0,null,null,415356.53329117817,null,1153352.7801668863]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B10/100","v":686750.56097451109},686750.56097451109,1639491.2457594979,468414.83424101776,418581.02872675762,198099.43595665554,46301.134481721434,1395090.675321121,198099.43595665554,1517290.9605403095,37780.544917453706,69947.113280908277,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B10/100","v":263176.36876406433},25660.184419232894,0,1311.1100853030912,16510.815123419885,612485.57254703762,4.8384824995812164E-51,null,0,7,0,0,0,0,0,0,0,612485.57254703762,0,-612485.57254703762,-612485.57254703762,0,null,null,604650.57330185187,null,1710678.961282193]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B11/100","v":994279.76144402591},994279.76144402591,2389370.4367651469,765942.24634207587,595084.46369016904,297527.41210105811,62486.980833713293,2029356.0438303757,297527.41210105811,2209363.2402977613,55013.144683414255,101851.6453777268,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B11/100","v":371412.8121197134},37602.889301543451,0,1909.8098850061649,24050.244358334836,889367.95782679704,6.5922078391126203E-51,null,0,8,0,0,0,0,0,0,0,889367.95782679704,0,-889367.95782679704,-889367.95782679704,0,null,null,877991.04122566315,null,2506859.2867695633]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B12/100","v":1214243.8549340419},1214243.8549340419,3243599.8987644175,1184894.043936538,808251.03313660028,418951.79759446229,81752.83946384897,2742895.2617061059,418951.79759446229,2993247.5802352615,74531.86474785801,137988.71344884555,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B12/100","v":504855.09616496955},51353.635944038208,0,2582.5871254699478,32522.531133532855,1222786.2261591763,8.5042506525747572E-51,null,0,9,0,0,0,0,0,0,0,1222786.2261591763,0,-1222786.2261591763,-1222786.2261591763,0,null,null,1207144.177450764,null,3423575.7296025474]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B13/100","v":1441868.3773207464},1441868.3773207464,4184763.6390268523,1748032.6792630749,1028257.121629681,563138.63532653695,97674.882123660238,3523950.1215766552,563138.63532653695,3854356.880301754,95973.486319513671,177685.85218191086,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B13/100","v":664851.57964227034},66697.384639932468,0,3315.066442374773,41746.646422333091,1613408.6509748723,1.0528487757293556E-50,null,0,10,0,0,0,0,0,0,0,1613408.6509748723,0,-1613408.6509748723,-1613408.6509748723,0,null,null,1592769.7067626908,null,4446492.3093288317]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B14/100","v":1620168.155189561},1620168.155189561,5144118.2767662164,2473188.1301085679,1242774.3908744471,725155.450845493,108699.97740608035,4310262.8485146426,725155.450845493,4727190.5626404295,117707.04500974668,217923.48493772381,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B14/100","v":846754.87987592269},82552.827437877844,0,4047.8608390418608,50974.729511977981,2045116.2784577836,1.2522058316527751E-50,null,0,11,0,0,0,0,0,0,0,2045116.2784577836,0,-2045116.2784577836,-2045116.2784577836,0,null,null,2018954.8712079772,null,5503521.8291918561]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B15/100","v":608206.21209011041},608206.21209011041,4918469.060604753,3253195.6348006977,1210912.5334431503,780007.50469212967,90490.056037714341,4047971.4998749089,780007.50469212967,4483220.2802398307,111632.18497797177,206676.45491905621,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B15/100","v":927601.08386278513},80798.588856547096,0,3779.9422666999535,47600.8297413533,2158096.5893165427,1.2398372950461688E-50,null,0,12,0,0,0,0,0,0,0,2158096.5893165427,0,-2158096.5893165427,-2158096.5893165427,0,null,null,2130489.9224721016,null,5386572.5904364735]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B16/100","v":515490.61335679388},515490.61335679388,4563462.1132317027,4073483.8237820594,972051.03975151735,820288.18898136157,31870.198661732713,3711303.7255886085,820288.18898136157,4137382.9194101556,103020.83469331286,190733.35258480819,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B16/100","v":1000530.4261770974},76830.83548651707,0,3421.849484674362,43091.365747954995,2237916.8531557266,1.2063514922445265E-50,null,0,13,0,0,0,0,0,0,0,2237916.8531557266,0,-2237916.8531557266,-2237916.8531557266,0,null,null,2209289.1145751299,null,5122055.6991011379]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B17/100","v":411013.01330006821},411013.01330006821,4122316.7388886767,4910805.0938534224,786622.24624487711,837321.27007136284,-10646.795003562003,3295642.2638208764,837321.27007136284,3708979.5013547763,92353.589583733919,170983.9550124552,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B17/100","v":1064296.4028864994},70691.707851297673,0,2994.5854821523858,37710.82826783794,2276352.3391553392,1.1513450660670883E-50,null,0,14,0,0,0,0,0,0,0,2276352.3391553392,0,-2276352.3391553392,-2276352.3391553392,0,null,null,2247232.9285790366,null,4712780.5234198449]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B18/100","v":325815.61858426547},325815.61858426547,3621457.8824051418,5745632.7484269049,635421.83138167241,834827.65457348269,-41875.222870280159,2828505.4507019389,834827.65457348269,3224981.6665535402,80302.043497183142,148671.65482811822,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B18/100","v":1120655.0038036807},63019.123078991215,0,2522.1404314823421,31761.325647861846,2281758.9458607999,1.0828589322756726E-50,null,0,15,0,0,0,0,0,0,0,2281758.9458607999,0,-2281758.9458607999,-2281758.9458607999,0,null,null,2252570.3732317812,null,4201274.8719327478]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B19/100","v":252204.26109825712},252204.26109825712,3080709.7118001962,6552636.7912561428,456387.90875063161,807004.04282923811,-73629.388156507368,2347335.0571274655,807004.04282923811,2714022.3844638309,67579.157373149385,125116.43192378261,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B19/100","v":1170637.6472887024},54279.772176862833,0,2032.8869057504917,25600.153826830148,2252250.0923243156,1.0028935449559339E-50,null,0,16,0,0,0,0,0,0,0,2252250.0923243156,0,-2252250.0923243156,-2252250.0923243156,0,null,null,2223439.00098718,null,3618651.4784575221]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B20/100","v":189643.21923516793},189643.21923516793,2536978.2763626333,7309930.0999114467,322956.50177391572,757293.30865530379,-91210.729445091492,1870895.6971524209,757293.30865530379,{"$f":"(+I44+D44)/2","v":2203936.9867575271},54878.030970262422,101601.49508952201,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B20/100","v":1215237.8035906618},45019.359822951781,0,1551.9407333470194,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":19543.59654313375},2195125.5354051823,9.1713588325407076E-51,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,2195125.5354051823,0,-2195125.5354051823,-2195125.5354051823,0,null,null,2167045.189216021,null,3001290.6548634521]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B21/100","v":143726.35478536916},143726.35478536916,2014622.0519377901,7982168.0679008849,252429.23696561949,672237.96798943821,-88159.833515001927,1430543.9174633538,672237.96798943821,1722582.984700572,42892.316319044243,79411.075594696376,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B21/100","v":1255600.2208564524},35815.85551490276,0,1108.9362939879347,13964.839672065025,2101031.212240587,8.2365042962033936E-51,null,0,18,0,0,0,0,0,0,0,2101031.212240587,0,-2101031.212240587,-2101031.212240587,0,null,null,2074154.5335074686,null,2387723.7009935174]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B22/100","v":104552.89459977804},104552.89459977804,1535096.8120631319,8543436.9398568962,193576.75024993651,561268.87195601175,-77215.345558275803,1051043.2856653959,561268.87195601175,1293070.048864264,32197.444216720174,59610.529252642576,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B22/100","v":1292519.658425994},27300.579414057858,0,722.91732351180735,9103.7010635622755,1982723.7016525003,7.293042166620574E-51,null,0,19,0,0,0,0,0,0,0,1982723.7016525003,0,-1982723.7016525003,-1982723.7016525003,0,null,null,1957360.42878183,null,1820038.6276038573]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B23/100","v":70593.375399736266},70593.375399736266,1121636.6610651321,8967578.3116208073,144838.87083553136,424141.37176391081,-58653.525194959686,{"$f":"D47-J47-H47","v":756148.81449618097},424141.37176391081,938892.73778065655,23378.429170738345,43282.95521168827,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B23/100","v":1326363.0394602288},19940.446965713727,0,416.05579582633999,5239.392483452707,1842761.6908515589,6.359922195492455E-51,null,0,20,0,0,0,0,0,0,0,1842761.6908515589,0,-1842761.6908515589,-1842761.6908515589,0,null,null,1819188.8311728593,null,1329363.1310475818]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B24/100","v":41137.59719610391},41137.59719610391,{"$f":"I47+C48","v":797286.41169228486},9233816.627585372,103822.69569671924,266238.31596456509,-34107.280256247628,565155.37598396745,266238.31596456509,681220.89383812621,16962.400256569341,31404.28320593762,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B24/100","v":1357727.5510899629},14195.390347196624,0,206.74006403809028,2603.4785440215537,1689338.1594722914,5.4706045331456886E-51,null,0,21,0,0,0,0,0,0,0,1689338.1594722914,0,-1689338.1594722914,-1689338.1594722914,0,null,null,1667727.9145986254,null,946359.35647977493]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B25/100","v":15572.136767035792},15572.136767035792,580727.51275100326,9440791.5360176302,69357.605490024391,206974.90843225757,-28899.633617868963,402652.23793661461,206974.90843225757,491689.8753438089,12243.07789606084,22666.903253349592,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B25/100","v":1387076.0737913279},10435.397659233684,0,35.659462885243485,449.05977438393745,1639881.0802694988,4.982728058336868E-51,null,0,22,0,0,0,0,0,0,0,1639881.0802694988,0,-1639881.0802694988,-1639881.0802694988,0,null,null,1618903.4971197841,null,695693.1772822456]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,10,FALSE)*Inflation!$B26/100","v":119900.98327763678},119900.98327763678,522553.22121425136,9608207.4814419728,65317.187422212068,167415.94542434186,-21440.739180447254,376578.01497035677,167415.94542434186,449565.6180923041,11194.183890498371,20724.974994055221,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,10,FALSE)*Inflation!$B26/100","v":1427976.3626734433},9129.2887819143725,0,-4.3871656810264605,-55.247596893059089,1636381.1210016792,4.6652550501980678E-51,null,0,23,0,0,0,0,0,0,0,1636381.1210016792,0,-1636381.1210016792,-1636381.1210016792,0,null,null,1615448.3098097881,null,608619.25212762482]
[2046,{"$f":"'AEG Input File'!$BX$821*Inflation!B26/100","v":0},0,376578.01497035677,9734522.1255363077,60251.81968010265,126314.64409433506,-13873.193126988806,264136.56400301051,126314.64409433506,320357.28948668367,7976.8965082184232,14768.471045336119,{"$f":"'AEG Input File'!$CV$821*Inflation!$B$26/100","v":0},6618.0496005492441,0,268.72071083986344,3384.001104289649,159330.78306356838,4.2621303045376419E-52,null,0,24,0,0,0,0,0,0,0,159330.78306356838,0,-159330.78306356838,-159330.78306356838,0,null,null,157292.60188675046,null,441203.30670328299]
[2047,0,0,264136.56400301051,9828255.2077722158,33620.12856488477,93733.082235908514,-12623.720270914986,183027.20203801699,93733.082235908514,223581.88302051375,5567.188887210792,10307.124807245684,0,4723.3299391342189,0,186.01562790651874,2342.4956278338805,116859.2371252396,2.9330953447433286E-52,null,0,25,0,0,0,0,0,0,0,116859.2371252396,0,-116859.2371252396,-116859.2371252396,0,null,null,115364.35777508328,null,314888.66260894795]
[2048,0,0,183027.20203801699,9896767.8638982978,17976.029027641867,68512.656126082788,-10612.691690672593,125127.23760260679,68512.656126082788,154077.21982031188,3836.5227735257654,7102.9598337163779,0,3317.3337055955913,0,127.11820619073887,1600.8001347582251,84497.3907798695,1.9899516912607787E-52,null,0,26,0,0,0,0,0,0,0,84497.3907798695,0,-84497.3907798695,-84497.3907798695,0,null,null,83416.488595957868,null,221155.58037303944]
[2049,0,0,125127.23760260679,9946316.198100863,14709.54835136502,49548.334202565988,-7316.145028752203,82895.048428793016,49548.334202565988,104011.1430156999,2589.8774610909272,4794.9136930237655,0,2289.6438637043498,0,84.911346392250323,1069.288961985995,60376.969528763264,1.3341561028617527E-52,null,0,27,0,0,0,0,0,0,0,60376.969528763264,0,-60376.969528763264,-60376.969528763264,0,null,null,59604.619073686816,null,152642.92424695665]
[2050,0,0,82895.048428793016,9981491.8968248926,6906.2966367918789,35175.698724029084,-5936.5744383198125,53655.924143083743,35175.698724029084,68275.486285938387,1700.0596085198658,3147.4999177817599,0,1546.41885066586,0,55.013013057074581,692.77911759611459,42317.46923164976,8.7738685716774774E-53,null,0,28,0,0,0,0,0,0,0,42317.46923164976,0,-42317.46923164976,-42317.46923164976,0,null,null,41776.138375301001,null,103094.59004439067]
[2051,0,0,53655.924143083743,10006212.306088943,0,24720.409264051275,-5191.2859454507679,34126.800824483238,24720.409264051275,43891.362483783494,1092.8949258462089,2023.3918105024193,0,1018.7833698054237,0,34.791865850399645,438.13412107342606,29328.405357129152,5.7055299428473335E-53,null,0,29,0,0,0,0,0,0,0,29328.405357129152,0,-29328.405357129152,-29328.405357129152,0,null,null,28953.232383045812,null,67918.891320361581]
[2052,0,0,34126.800824483238,10023873.377813021,0,17661.07172407765,-3708.8250620563063,20174.554162461893,17661.07172407765,27150.677493472565,676.05186958746685,1251.6462324490853,0,647.97723084465451,0,20.879617176030887,262.93711176932544,20520.563785904214,3.7456994606825124E-53,null,0,30,0,0,0,0,0,0,0,20520.563785904214,0,-20520.563785904214,-20520.563785904214,0,null,null,20258.061926301638,null,43198.482056310306]
[2053,0,0,20174.554162461893,10037420.689817488,0,13547.312004467258,-2844.9355209381242,9472.1776789327596,13547.312004467258,14823.365920697326,369.10181142536339,683.35716894414679,0,383.06115498348981,0,10.341112320228204,130.22567334636693,15123.398925486854,2.5901752506880202E-53,null,0,31,0,0,0,0,0,0,0,15123.398925486854,0,-15123.398925486854,-15123.398925486854,0,null,null,14929.938337226658,null,25537.410332232655]
[2054,0,0,9472.1776789327596,10049410.788145252,0,11990.098327763679,-2517.9206488303726,-5.4660631576552987E-10,11990.098327763679,4736.0888394661069,117.92861210270605,218.33369549938755,0,179.85147491648095,0,1.2272451110932088,15.454703130970683,12522.894058524316,2.0124289161608998E-53,null,0,32,0,0,0,0,0,0,0,12522.894058524316,0,-12522.894058524316,-12522.894058524316,0,null,null,12362.699484327151,null,11990.098327765398]
[2055,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-3.0429575725909175E-68,null,0,33,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2056,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.8551701750103142E-68,null,0,34,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2057,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.6789715379854715E-68,null,0,35,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2058,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.5136464944021475E-68,null,0,36,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2059,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.3585240116330312E-68,null,0,37,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2060,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.2129744679044858E-68,null,0,38,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2061,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.0764070967445024E-68,null,0,39,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2062,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.9482675891392264E-68,null,0,40,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2063,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.8280358436655024E-68,null,0,41,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2064,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.7152238554675466E-68,null,0,42,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2065,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.6093737355093601E-68,null,0,43,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2066,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.5100558520633045E-68,null,0,44,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2067,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.4168670868913721E-68,null,0,45,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2068,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.3294291990412314E-68,null,0,46,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2069,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.2473872896159035E-68,null,0,47,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2070,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.1704083612857765E-68,null,0,48,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2071,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.0981799666962008E-68,null,0,49,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2072,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.0304089402847336E-68,null,0,50,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2073,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-9.6682020836064542E-69,null,0,51,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2074,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-9.0715567261695556E-69,null,0,52,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2075,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-8.5117316254331892E-69,null,0,53,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2076,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-7.9864545248774731E-69,null,0,54,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2077,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-7.4935933937754649E-69,null,0,55,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2078,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-7.0311477735606112E-69,null,0,56,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2079,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-6.5972406582282767E-69,null,0,57,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2080,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-6.1901108758150465E-69,null,0,58,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2081,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-5.8081059400331262E-69,null,0,59,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2082,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-5.4496753430456691E-69,null,0,60,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2083,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-2.519855115679093E-11},0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-5.1133642621591961E-69,null,0,61,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2084,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-2.519855115679093E-11},0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-4.7978076548894619E-69,null,0,62,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2085,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-4.5017247184333793E-69,null,0,63,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2086,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-4.223913691058754E-69,null,0,64,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2087,0,0,{"$f":"I91+C92","v":-5.4660631576552987E-10},{"$f":"E91+J92","v":10049410.788145252},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-5.4660631576552987E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-5.4660631576552987E-10},-1.3610497262561692E-11,-2.519855115679093E-11,0,{"$f":"AN92*$D$10","v":2.5784174795262514E-11},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-5.2646090650658763E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-6.6297245322683148E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-2.0181059062865008E-11},-3.9632469743113238E-69,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-2.0181059062865008E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":2.0181059062865008E-11},2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[{"$f":"1+A92","v":2088},0,{"$f":"B93","v":0},-5.4660631576552987E-10,10049410.788145252,0,{"$f":"CA294","v":0},0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.3610497262561692E-11},-2.519855115679093E-11,0,2.5784174795262514E-11,{"$f":"AL93*$T$8","v":0},-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-3.7186665562408099E-69},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,{"$f":"AF93-AE93","v":2.0181059062865008E-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$16","v":-1.9922900194131077E-11},null,{"$f":"C93-J92+AN92","v":1.7189449863508344E-9}]
[2089,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-3.4891797170694355E-69,null,0,67,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2090,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-3.2738549998728012E-69,null,0,68,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2091,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-3.0718184299186231E-69,null,0,69,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2092,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.8822499673181421E-69,null,0,70,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2093,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.7043801785919686E-69,null,0,71,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2094,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.537487113640706E-69,null,0,72,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2095,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.3808933754443555E-69,null,0,73,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2096,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.2339633705968312E-69,null,0,74,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2097,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-2.0961007295158444E-69,null,0,75,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-9]
[2098,0,0,-5.4660631576552987E-10,10049410.788145252,0,0,0,-5.4660631576552987E-10,0,-5.4660631576552987E-10,-1.3610497262561692E-11,-2.519855115679093E-11,0,2.5784174795262514E-11,0,-5.2646090650658763E-13,-6.6297245322683148E-12,-2.0181059062865008E-11,-1.9667458858571344E-69,null,0,76,0,0,0,0,0,0,0,-2.0181059062865008E-11,0,2.0181059062865008E-11,2.0181059062865008E-11,0,null,null,-1.9922900194131077E-11,null,1.7189449863508344E-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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":59685.673623743773},{"$f":"$B30","v":112683.77046447556},{"$f":"$B31","v":240682.20240005455},{"$f":"$B32","v":350751.77356306737},{"$f":"$B33","v":530440.37854070275},{"$f":"$B34","v":686750.56097451109},{"$f":"$B35","v":994279.76144402591},{"$f":"$B36","v":1214243.8549340419},{"$f":"$B37","v":1441868.3773207464},{"$f":"$B38","v":1620168.155189561},{"$f":"$B39","v":608206.21209011041},{"$f":"$B40","v":515490.61335679388},{"$f":"$B41","v":411013.01330006821},{"$f":"$B42","v":325815.61858426547},{"$f":"$B43","v":252204.26109825712},{"$f":"$B44","v":189643.21923516793},{"$f":"$B45","v":143726.35478536916},{"$f":"$B46","v":104552.89459977804},{"$f":"$B47","v":70593.375399736266},{"$f":"$B48","v":41137.59719610391},{"$f":"$B49","v":15572.136767035792},{"$f":"$B50","v":119900.98327763678},{"$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":10049410.788145255},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":11937.134724748756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11937.134724748756,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":19099.415559598008},{"$f":"E$135*$A137","v":22536.754092895113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41636.169652493118,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,11459.649335758804,{"$f":"E$135*$A138","v":36058.806548632179},{"$f":"F$135*$A137","v":48136.440480010911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95654.896364401895,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,6875.7896014552825,21635.283929179306,{"$f":"F$135*$A138","v":77018.304768017464},{"$f":"G$135*$A137","v":70150.35471261348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175679.73301126552,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,6875.7896014552825,12981.170357507584,46210.982860810473,{"$f":"G$135*$A138","v":112240.56754018157},{"$f":"H$135*$A137","v":106088.07570814056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284396.58606809546,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,3437.8948007276413,12981.170357507584,27726.589716486284,67344.340524108935,{"$f":"H$135*$A138","v":169740.92113302488},{"$f":"I$135*$A137","v":137350.11219490223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418581.02872675762,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,6490.5851787537922,27726.589716486284,40406.604314465359,101844.55267981492,{"$f":"I$135*$A138","v":219760.17951184354},{"$f":"J$135*$A137","v":198855.95228880519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,595084.46369016904,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,13863.294858243142,40406.604314465359,61106.731607888956,131856.10770710613,{"$f":"J$135*$A138","v":318169.52366208832},{"$f":"K$135*$A137","v":242848.77098680838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,808251.03313660028,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,20203.30215723268,61106.731607888956,79113.664624263678,190901.71419725296,{"$f":"K$135*$A138","v":388558.0335788934},{"$f":"L$135*$A137","v":288373.67546414927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1028257.121629681,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,30553.365803944478,79113.664624263678,114541.02851835178,233134.82014733605,{"$f":"L$135*$A138","v":461397.88074263884},{"$f":"M$135*$A137","v":324033.63103791222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242774.3908744471,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,39556.832312131839,114541.02851835178,139880.89208840163,276838.72844558331,{"$f":"M$135*$A138","v":518453.80966065952},{"$f":"N$135*$A137","v":121641.24241802208},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1210912.5334431503,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,57270.514259175892,139880.89208840163,166103.23706734998,311072.28579639574,{"$f":"N$135*$A138","v":194625.98786883533},{"$f":"O$135*$A137","v":103098.12267135878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972051.03975151735,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,69940.446044200813,166103.23706734998,186643.37147783741,116775.5927213012,{"$f":"O$135*$A138","v":164956.99627417405},{"$f":"P$135*$A137","v":82202.602660013654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,786622.24624487711,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,83051.618533674991,186643.37147783741,70065.355632780716,98974.197764504424,{"$f":"P$135*$A138","v":131524.16425602182},{"$f":"Q$135*$A137","v":65163.123716853093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635421.83138167241,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,93321.685738918706,70065.355632780716,59384.518658702655,78914.498553613099,{"$f":"Q$135*$A138","v":104260.99794696496},{"$f":"R$135*$A137","v":50440.852219651424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456387.90875063161,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,35032.677816390358,59384.518658702655,47348.699132167858,62556.59876817897,{"$f":"R$135*$A138","v":80705.363551442279},{"$f":"S$135*$A137","v":37928.643847033585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322956.50177391572,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,29692.259329351327,47348.699132167858,37533.959260907381,48423.218130865367,{"$f":"S$135*$A138","v":60685.830155253738},{"$f":"T$135*$A137","v":28745.270957073833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252429.23696561949,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,23674.349566083929,37533.959260907381,29053.930878519219,36411.498093152244,{"$f":"T$135*$A138","v":45992.433531318129},{"$f":"U$135*$A137","v":20910.578919955609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193576.75024993651,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18766.97963045369,29053.930878519219,21846.898855891344,27595.460118790877,{"$f":"U$135*$A138","v":33456.926271928976},{"$f":"V$135*$A137","v":14118.675079947254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144838.87083553136,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14526.965439259609,21846.898855891344,16557.276071274526,20074.155763157385,{"$f":"V$135*$A138","v":22589.880127915607},{"$f":"W$135*$A137","v":8227.5194392207832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103822.69569671924,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10923.449427945672,16557.276071274526,12044.49345789443,13553.928076749364,{"$f":"W$135*$A138","v":13164.031102753252},{"$f":"X$135*$A137","v":3114.4273534071585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69357.605490024391,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8278.6380356372629,12044.49345789443,8132.3568460496172,7898.418661651951,{"$f":"X$135*$A138","v":4983.0837654514535},{"$f":"Y$135*$A137","v":23980.196655527358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65317.187422212068,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6022.2467289472152,8132.3568460496172,4739.0511969911704,2989.8502592708724,{"$f":"Y$135*$A138","v":38368.314648843771},{"$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,60251.81968010265,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4066.1784230248086,4739.0511969911704,1793.9101555625232,23020.988789306262,{"$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,33620.12856488477,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2369.5255984955852,1793.9101555625232,13812.593273583758,0,{"$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,17976.029027641867,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,896.95507778126159,13812.593273583758,0,0,{"$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,14709.54835136502,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6906.2966367918789,0,0,0,{"$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,6906.2966367918789,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":59685.673623743773},112683.77046447556,240682.20240005455,350751.77356306737,530440.37854070275,686750.56097451109,994279.76144402591,1214243.8549340419,1441868.3773207464,1620168.155189561,608206.21209011041,515490.61335679388,411013.01330006821,325815.61858426547,252204.26109825712,189643.21923516793,143726.35478536916,104552.89459977802,70593.375399736251,41137.59719610391,15572.136767035794,119900.9832776368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,10049410.788145255]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":59685.673623743773},{"$f":"$B30","v":112683.77046447556},{"$f":"$B31","v":240682.20240005455},{"$f":"$B32","v":350751.77356306737},{"$f":"$B33","v":530440.37854070275},{"$f":"$B34","v":686750.56097451109},{"$f":"$B35","v":994279.76144402591},{"$f":"$B36","v":1214243.8549340419},{"$f":"$B37","v":1441868.3773207464},{"$f":"$B38","v":1620168.155189561},{"$f":"$B39","v":608206.21209011041},{"$f":"$B40","v":515490.61335679388},{"$f":"$B41","v":411013.01330006821},{"$f":"$B42","v":325815.61858426547},{"$f":"$B43","v":252204.26109825712},{"$f":"$B44","v":189643.21923516793},{"$f":"$B45","v":143726.35478536916},{"$f":"$B46","v":104552.89459977804},{"$f":"$B47","v":70593.375399736266},{"$f":"$B48","v":41137.59719610391},{"$f":"$B49","v":15572.136767035792},{"$f":"$B50","v":119900.98327763678},{"$f":"$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:$BZ227)","v":10049410.788145255}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":5968.5673623743778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5968.5673623743778]
[0.1,3,0,{"$f":"D$227*$A230","v":5968.5673623743778},{"$f":"E$227*$A229","v":11268.377046447556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17236.944408821935]
[0.1,4,0,5968.5673623743778,{"$f":"E$227*$A230","v":11268.377046447556},{"$f":"F$227*$A229","v":24068.220240005456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41305.164648827391]
[0.1,5,0,5968.5673623743778,11268.377046447556,{"$f":"F$227*$A230","v":24068.220240005456},{"$f":"G$227*$A229","v":35075.17735630674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76380.342005134124]
[0.1,6,0,5968.5673623743778,11268.377046447556,24068.220240005456,{"$f":"G$227*$A230","v":35075.17735630674},{"$f":"H$227*$A229","v":53044.03785407028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129424.3798592044]
[0.1,7,0,5968.5673623743778,11268.377046447556,24068.220240005456,35075.17735630674,{"$f":"H$227*$A230","v":53044.03785407028},{"$f":"I$227*$A229","v":68675.056097451117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198099.43595665554]
[0.1,8,0,5968.5673623743778,11268.377046447556,24068.220240005456,35075.17735630674,53044.03785407028,{"$f":"I$227*$A230","v":68675.056097451117},{"$f":"J$227*$A229","v":99427.976144402593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297527.41210105811]
[0.1,9,0,5968.5673623743778,11268.377046447556,24068.220240005456,35075.17735630674,53044.03785407028,68675.056097451117,{"$f":"J$227*$A230","v":99427.976144402593},{"$f":"K$227*$A229","v":121424.38549340419},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418951.79759446229]
[0.1,10,0,5968.5673623743778,11268.377046447556,24068.220240005456,35075.17735630674,53044.03785407028,68675.056097451117,99427.976144402593,{"$f":"K$227*$A230","v":121424.38549340419},{"$f":"L$227*$A229","v":144186.83773207464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563138.63532653695]
[0,11,0,5968.5673623743778,11268.377046447556,24068.220240005456,35075.17735630674,53044.03785407028,68675.056097451117,99427.976144402593,121424.38549340419,{"$f":"L$227*$A230","v":144186.83773207464},{"$f":"M$227*$A229","v":162016.81551895611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725155.450845493]
[0,12,0,0,11268.377046447556,24068.220240005456,35075.17735630674,53044.03785407028,68675.056097451117,99427.976144402593,121424.38549340419,144186.83773207464,{"$f":"M$227*$A230","v":162016.81551895611},{"$f":"N$227*$A229","v":60820.621209011042},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780007.50469212967]
[0,13,0,0,0,24068.220240005456,35075.17735630674,53044.03785407028,68675.056097451117,99427.976144402593,121424.38549340419,144186.83773207464,162016.81551895611,{"$f":"N$227*$A230","v":60820.621209011042},{"$f":"O$227*$A229","v":51549.061335679391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820288.18898136157]
[0,14,0,0,0,0,35075.17735630674,53044.03785407028,68675.056097451117,99427.976144402593,121424.38549340419,144186.83773207464,162016.81551895611,60820.621209011042,{"$f":"O$227*$A230","v":51549.061335679391},{"$f":"P$227*$A229","v":41101.301330006827},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,837321.27007136284]
[0,15,0,0,0,0,0,53044.03785407028,68675.056097451117,99427.976144402593,121424.38549340419,144186.83773207464,162016.81551895611,60820.621209011042,51549.061335679391,{"$f":"P$227*$A230","v":41101.301330006827},{"$f":"Q$227*$A229","v":32581.561858426547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834827.65457348269]
[0,16,0,0,0,0,0,0,68675.056097451117,99427.976144402593,121424.38549340419,144186.83773207464,162016.81551895611,60820.621209011042,51549.061335679391,41101.301330006827,{"$f":"Q$227*$A230","v":32581.561858426547},{"$f":"R$227*$A229","v":25220.426109825712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807004.04282923811]
[0,17,0,0,0,0,0,0,0,99427.976144402593,121424.38549340419,144186.83773207464,162016.81551895611,60820.621209011042,51549.061335679391,41101.301330006827,32581.561858426547,{"$f":"R$227*$A230","v":25220.426109825712},{"$f":"S$227*$A229","v":18964.321923516793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757293.30865530379]
[0,18,0,0,0,0,0,0,0,0,121424.38549340419,144186.83773207464,162016.81551895611,60820.621209011042,51549.061335679391,41101.301330006827,32581.561858426547,25220.426109825712,{"$f":"S$227*$A230","v":18964.321923516793},{"$f":"T$227*$A229","v":14372.635478536917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672237.96798943821]
[0,19,0,0,0,0,0,0,0,0,0,144186.83773207464,162016.81551895611,60820.621209011042,51549.061335679391,41101.301330006827,32581.561858426547,25220.426109825712,18964.321923516793,{"$f":"T$227*$A230","v":14372.635478536917},{"$f":"U$227*$A229","v":10455.289459977805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561268.87195601175]
[0,20,0,0,0,0,0,0,0,0,0,0,162016.81551895611,60820.621209011042,51549.061335679391,41101.301330006827,32581.561858426547,25220.426109825712,18964.321923516793,14372.635478536917,{"$f":"U$227*$A230","v":10455.289459977805},{"$f":"V$227*$A229","v":7059.3375399736269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424141.37176391081]
[0,21,0,0,0,0,0,0,0,0,0,0,0,60820.621209011042,51549.061335679391,41101.301330006827,32581.561858426547,25220.426109825712,18964.321923516793,14372.635478536917,10455.289459977805,{"$f":"V$227*$A230","v":7059.3375399736269},{"$f":"W$227*$A229","v":4113.7597196103916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266238.31596456509]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,51549.061335679391,41101.301330006827,32581.561858426547,25220.426109825712,18964.321923516793,14372.635478536917,10455.289459977805,7059.3375399736269,{"$f":"W$227*$A230","v":4113.7597196103916},{"$f":"X$227*$A229","v":1557.2136767035793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206974.90843225757]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,41101.301330006827,32581.561858426547,25220.426109825712,18964.321923516793,14372.635478536917,10455.289459977805,7059.3375399736269,4113.7597196103916,{"$f":"X$227*$A230","v":1557.2136767035793},{"$f":"Y$227*$A229","v":11990.098327763679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167415.94542434186]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32581.561858426547,25220.426109825712,18964.321923516793,14372.635478536917,10455.289459977805,7059.3375399736269,4113.7597196103916,1557.2136767035793,{"$f":"Y$227*$A230","v":11990.098327763679},{"$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,126314.64409433506]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25220.426109825712,18964.321923516793,14372.635478536917,10455.289459977805,7059.3375399736269,4113.7597196103916,1557.2136767035793,11990.098327763679,{"$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,93733.082235908514]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18964.321923516793,14372.635478536917,10455.289459977805,7059.3375399736269,4113.7597196103916,1557.2136767035793,11990.098327763679,0,{"$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,68512.656126082788]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14372.635478536917,10455.289459977805,7059.3375399736269,4113.7597196103916,1557.2136767035793,11990.098327763679,0,0,{"$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,49548.334202565988]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10455.289459977805,7059.3375399736269,4113.7597196103916,1557.2136767035793,11990.098327763679,0,0,0,{"$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,35175.698724029084]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7059.3375399736269,4113.7597196103916,1557.2136767035793,11990.098327763679,0,0,0,0,{"$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,24720.409264051275]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4113.7597196103916,1557.2136767035793,11990.098327763679,0,0,0,0,0,{"$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,17661.07172407765]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1557.2136767035793,11990.098327763679,0,0,0,0,0,0,{"$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,13547.312004467258]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11990.098327763679,0,0,0,0,0,0,0,{"$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,11990.098327763679]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":59685.67362374378},112683.77046447554,240682.20240005461,350751.77356306749,530440.37854070298,686750.5609745112,994279.76144402614,1214243.8549340421,1441868.3773207462,1620168.1551895614,608206.21209011052,515490.61335679382,411013.01330006821,325815.61858426547,252204.26109825715,189643.21923516796,143726.35478536916,104552.89459977807,70593.375399736266,41137.59719610391,15572.136767035792,119900.98327763681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,10049410.788145252]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":59685.673623743773},{"$f":"$B30","v":112683.77046447556},{"$f":"$B31","v":240682.20240005455},{"$f":"$B32","v":350751.77356306737},{"$f":"$B33","v":530440.37854070275},{"$f":"$B34","v":686750.56097451109},{"$f":"$B35","v":994279.76144402591},{"$f":"$B36","v":1214243.8549340419},{"$f":"$B37","v":1441868.3773207464},{"$f":"$B38","v":1620168.155189561},{"$f":"$B39","v":608206.21209011041},{"$f":"$B40","v":515490.61335679388},{"$f":"$B41","v":411013.01330006821},{"$f":"$B42","v":325815.61858426547},{"$f":"$B43","v":252204.26109825712},{"$f":"$B44","v":189643.21923516793},{"$f":"$B45","v":143726.35478536916},{"$f":"$B46","v":104552.89459977804},{"$f":"$B47","v":70593.375399736266},{"$f":"$B48","v":41137.59719610391},{"$f":"$B49","v":15572.136767035792},{"$f":"$B50","v":119900.98327763678},{"$f":"$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:$BZ321)","v":10049410.788145255}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":5968.5673623743778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5968.5673623743778]
[0.1,3,0,{"$f":"D$321*$A324","v":5968.5673623743778},{"$f":"E$321*$A323","v":11268.377046447556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17236.944408821935]
[0.1,4,0,5968.5673623743778,{"$f":"E$321*$A324","v":11268.377046447556},{"$f":"F$321*$A323","v":24068.220240005456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41305.164648827391]
[0.1,5,0,5968.5673623743778,11268.377046447556,{"$f":"F$321*$A324","v":24068.220240005456},{"$f":"G$321*$A323","v":35075.17735630674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76380.342005134124]
[0.1,6,0,5968.5673623743778,11268.377046447556,24068.220240005456,{"$f":"G$321*$A324","v":35075.17735630674},{"$f":"H$321*$A323","v":53044.03785407028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129424.3798592044]
[0.1,7,0,5968.5673623743778,11268.377046447556,24068.220240005456,35075.17735630674,{"$f":"H$321*$A324","v":53044.03785407028},{"$f":"I$321*$A323","v":68675.056097451117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198099.43595665554]
[0.1,8,0,5968.5673623743778,11268.377046447556,24068.220240005456,35075.17735630674,53044.03785407028,{"$f":"I$321*$A324","v":68675.056097451117},{"$f":"J$321*$A323","v":99427.976144402593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297527.41210105811]
[0.1,9,0,5968.5673623743778,11268.377046447556,24068.220240005456,35075.17735630674,53044.03785407028,68675.056097451117,{"$f":"J$321*$A324","v":99427.976144402593},{"$f":"K$321*$A323","v":121424.38549340419},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418951.79759446229]
[0.1,10,0,5968.5673623743778,11268.377046447556,24068.220240005456,35075.17735630674,53044.03785407028,68675.056097451117,99427.976144402593,{"$f":"K$321*$A324","v":121424.38549340419},{"$f":"L$321*$A323","v":144186.83773207464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563138.63532653695]
[0,11,0,5968.5673623743778,11268.377046447556,24068.220240005456,35075.17735630674,53044.03785407028,68675.056097451117,99427.976144402593,121424.38549340419,{"$f":"L$321*$A324","v":144186.83773207464},{"$f":"M$321*$A323","v":162016.81551895611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725155.450845493]
[0,12,0,0,11268.377046447556,24068.220240005456,35075.17735630674,53044.03785407028,68675.056097451117,99427.976144402593,121424.38549340419,144186.83773207464,{"$f":"M$321*$A324","v":162016.81551895611},{"$f":"N$321*$A323","v":60820.621209011042},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780007.50469212967]
[0,13,0,0,0,24068.220240005456,35075.17735630674,53044.03785407028,68675.056097451117,99427.976144402593,121424.38549340419,144186.83773207464,162016.81551895611,{"$f":"N$321*$A324","v":60820.621209011042},{"$f":"O$321*$A323","v":51549.061335679391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820288.18898136157]
[0,14,0,0,0,0,35075.17735630674,53044.03785407028,68675.056097451117,99427.976144402593,121424.38549340419,144186.83773207464,162016.81551895611,60820.621209011042,{"$f":"O$321*$A324","v":51549.061335679391},{"$f":"P$321*$A323","v":41101.301330006827},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,837321.27007136284]
[0,15,0,0,0,0,0,53044.03785407028,68675.056097451117,99427.976144402593,121424.38549340419,144186.83773207464,162016.81551895611,60820.621209011042,51549.061335679391,{"$f":"P$321*$A324","v":41101.301330006827},{"$f":"Q$321*$A323","v":32581.561858426547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834827.65457348269]
[0,16,0,0,0,0,0,0,68675.056097451117,99427.976144402593,121424.38549340419,144186.83773207464,162016.81551895611,60820.621209011042,51549.061335679391,41101.301330006827,{"$f":"Q$321*$A324","v":32581.561858426547},{"$f":"R$321*$A323","v":25220.426109825712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807004.04282923811]
[0,17,0,0,0,0,0,0,0,99427.976144402593,121424.38549340419,144186.83773207464,162016.81551895611,60820.621209011042,51549.061335679391,41101.301330006827,32581.561858426547,{"$f":"R$321*$A324","v":25220.426109825712},{"$f":"S$321*$A323","v":18964.321923516793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757293.30865530379]
[0,18,0,0,0,0,0,0,0,0,121424.38549340419,144186.83773207464,162016.81551895611,60820.621209011042,51549.061335679391,41101.301330006827,32581.561858426547,25220.426109825712,{"$f":"S$321*$A324","v":18964.321923516793},{"$f":"T$321*$A323","v":14372.635478536917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672237.96798943821]
[0,19,0,0,0,0,0,0,0,0,0,144186.83773207464,162016.81551895611,60820.621209011042,51549.061335679391,41101.301330006827,32581.561858426547,25220.426109825712,18964.321923516793,{"$f":"T$321*$A324","v":14372.635478536917},{"$f":"U$321*$A323","v":10455.289459977805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561268.87195601175]
[0,20,0,0,0,0,0,0,0,0,0,0,162016.81551895611,60820.621209011042,51549.061335679391,41101.301330006827,32581.561858426547,25220.426109825712,18964.321923516793,14372.635478536917,{"$f":"U$321*$A324","v":10455.289459977805},{"$f":"V$321*$A323","v":7059.3375399736269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424141.37176391081]
[0,21,0,0,0,0,0,0,0,0,0,0,0,60820.621209011042,51549.061335679391,41101.301330006827,32581.561858426547,25220.426109825712,18964.321923516793,14372.635478536917,10455.289459977805,{"$f":"V$321*$A324","v":7059.3375399736269},{"$f":"W$321*$A323","v":4113.7597196103916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266238.31596456509]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,51549.061335679391,41101.301330006827,32581.561858426547,25220.426109825712,18964.321923516793,14372.635478536917,10455.289459977805,7059.3375399736269,{"$f":"W$321*$A324","v":4113.7597196103916},{"$f":"X$321*$A323","v":1557.2136767035793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206974.90843225757]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,41101.301330006827,32581.561858426547,25220.426109825712,18964.321923516793,14372.635478536917,10455.289459977805,7059.3375399736269,4113.7597196103916,{"$f":"X$321*$A324","v":1557.2136767035793},{"$f":"Y$321*$A323","v":11990.098327763679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167415.94542434186]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32581.561858426547,25220.426109825712,18964.321923516793,14372.635478536917,10455.289459977805,7059.3375399736269,4113.7597196103916,1557.2136767035793,{"$f":"Y$321*$A324","v":11990.098327763679},{"$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,126314.64409433506]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25220.426109825712,18964.321923516793,14372.635478536917,10455.289459977805,7059.3375399736269,4113.7597196103916,1557.2136767035793,11990.098327763679,{"$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,93733.082235908514]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18964.321923516793,14372.635478536917,10455.289459977805,7059.3375399736269,4113.7597196103916,1557.2136767035793,11990.098327763679,0,{"$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,68512.656126082788]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14372.635478536917,10455.289459977805,7059.3375399736269,4113.7597196103916,1557.2136767035793,11990.098327763679,0,0,{"$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,49548.334202565988]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10455.289459977805,7059.3375399736269,4113.7597196103916,1557.2136767035793,11990.098327763679,0,0,0,{"$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,35175.698724029084]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7059.3375399736269,4113.7597196103916,1557.2136767035793,11990.098327763679,0,0,0,0,{"$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,24720.409264051275]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4113.7597196103916,1557.2136767035793,11990.098327763679,0,0,0,0,0,{"$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,17661.07172407765]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1557.2136767035793,11990.098327763679,0,0,0,0,0,0,{"$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,13547.312004467258]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11990.098327763679,0,0,0,0,0,0,0,{"$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,11990.098327763679]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":59685.67362374378},112683.77046447554,240682.20240005461,350751.77356306749,530440.37854070298,686750.5609745112,994279.76144402614,1214243.8549340421,1441868.3773207462,1620168.1551895614,608206.21209011052,515490.61335679382,411013.01330006821,325815.61858426547,252204.26109825715,189643.21923516796,143726.35478536916,104552.89459977807,70593.375399736266,41137.59719610391,15572.136767035792,119900.98327763681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,10049410.788145252]

{"sheet":"CTA ERWH w Ancil","index":6,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":2.5598273697836642E-49},null,{"$f":"L8","v":2.5598273697836642E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":3.5736986204570557E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":165569.0981039645},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":1185965.4490470707},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":12841560.662496049},{"$f":"SUM(C25:C104)","v":12841560.662496049},null,null,{"$f":"SUM(F25:F104)","v":12841560.662496051},{"$f":"SUM(G25:G104)","v":12841560.662496053},{"$f":"SUM(H25:H104)","v":-3.5470293369144201E-10},null,{"$f":"SUM(J25:J104)","v":12841560.662496053},null,{"$f":"SUM(L25:L104)","v":1417365.8589463132},2624119.1203785166,35002661.347432919,1059428.7546559239,0,40945.054087260651,515621.24785037281,55387655.8223534,2.5598273697836642E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":1885953.7765060505}]
[2023,{"$f":"(HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"(HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"(HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B5/100","v":80107.327129835132},{"$f":"B29","v":80107.327129835132},{"$f":"I28+C29","v":80107.327129835132},8010.7327129835139,16021.465425967028,{"$f":"CA230","v":8010.7327129835139},1682.2538697265379,70414.340547125073,8010.7327129835139,75260.833838480103,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":1873.9947625781545},3469.5244399539329,{"$f":"(HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B5/100","v":94029.733550751203},1201.609906947527,{"$f":"AL29*$T$8","v":0},43.755817198838606,551.01720018969479,109180.36839060287,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.185979987307867E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,109180.36839060287,0,-109180.36839060287,{"$f":"AF29-AE29","v":-109180.36839060287},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":107783.71817993397},null,{"$f":"C29-J28+AN28","v":80107.327129835132}]
[2025,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B6/100","v":147277.25558982475},147277.25558982475,217691.59613694984,30749.190984949502,55089.795799512198,22738.458271965988,6793.7808807847041,188159.35698419914,22738.458271965988,202925.47656057449,5052.8443663583048,9354.8644694424838,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B6/100","v":118290.62126467419},3290.6077501001459,0,154.04367400731917,1939.8726704777418,160821.31246702617,1.6391266394977701E-51,null,0,3,0,0,0,0,0,0,0,160821.31246702617,0,-160821.31246702617,-160821.31246702617,0,null,null,158764.0642341428,null,219373.8500066764]
[2026,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B7/100","v":309268.98060393537},309268.98060393537,497428.33758813451,84414.547317309029,124363.12471845934,53665.35633235953,14846.531361080959,428916.44989469403,53665.35633235953,463172.3937414143,11532.992604161216,21352.2473514792,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B7/100","v":169524.08887871105},7588.5655850796866,0,378.13566774666845,4761.8641422416385,268803.25056177896,2.5706297182602871E-51,null,0,4,0,0,0,0,0,0,0,268803.25056177896,0,-268803.25056177896,-268803.25056177896,0,null,null,265364.68260254216,null,505904.3723386458]
[2027,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B8/100","v":448626.92314760928},448626.92314760928,877543.37304230337,182942.59596442949,226197.05558138454,98528.048647120464,26810.491456195454,752204.83293898741,98528.048647120464,814874.10299064545,20290.365164467072,37565.696147868759,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B8/100","v":244710.58261513387},13512.989087308431,0,678.52005971726385,8544.606123545891,423830.80784516176,3.8030639733078948E-51,null,0,5,0,0,0,0,0,0,0,423830.80784516176,0,-423830.80784516176,-423830.80784516176,0,null,null,418409.10616206081,null,900865.93915389548]
[2028,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B9/100","v":676034.23901709227},676034.23901709227,1428239.0719560797,349074.06851325918,364341.81141591386,166131.47254882968,41624.171162087674,1220483.4282451624,166131.47254882968,1324361.250100621,32976.595127505461,61053.053629638634,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B9/100","v":358838.32393556868},22175.581942858007,0,1111.5406814934813,13997.636735481641,656284.20460137562,5.5254691954615427E-51,null,0,6,0,0,0,0,0,0,0,656284.20460137562,0,-656284.20460137562,-656284.20460137562,0,null,null,647888.92726235837,null,1478372.1295238673]
[2029,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B10/100","v":873847.17531449185},873847.17531449185,2094330.6035596542,602590.25859353808,534445.06924490863,253516.19008027887,58995.064624572238,1781819.3488548032,253516.19008027887,1938074.9762072288,48258.066907559994,89345.256403153253,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B10/100","v":507811.53282747866},32791.317484342944,0,1628.401649894704,20506.469204580979,953857.2345572894,7.5352330624080802E-51,null,0,7,0,0,0,0,0,0,0,953857.2345572894,0,-953857.2345572894,-953857.2345572894,0,null,null,941655.36230470275,null,2186087.8322895295]
[2030,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B11/100","v":1262896.32342274},1262896.32342274,3044715.6722775432,982396.08101609093,757801.71271061897,379805.82242255285,79379.136960493881,2585530.7128944965,379805.82242255285,2815123.1925860196,70096.567495391879,129777.17917821551,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B11/100","v":723876.51303536235},47932.019484479861,0,2365.8152397407239,29792.721814429835,1383646.6386701732,1.0255919541211647E-50,null,0,8,0,0,0,0,0,0,0,1383646.6386701732,0,-1383646.6386701732,-1383646.6386701732,0,null,null,1365946.8415557651,null,3195467.9656319907]
[2031,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B12/100","v":1541150.1084611397},1541150.1084611397,4126680.8213556362,1516316.9142847578,1027510.3620120476,533920.83326866687,103653.80103610994,3489106.1870508594,533920.83326866687,3807893.5042032478,94816.548254660869,175543.89054376972,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B12/100","v":990344.20067938522},65352.183775058664,0,3191.5576685756496,40191.29988570253,1903360.5140758194,1.3237518175811716E-50,null,0,9,0,0,0,0,0,0,0,1903360.5140758194,0,-1903360.5140758194,-1903360.5140758194,0,null,null,1879012.4659592165,null,4356812.2516705776]
[2032,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B13/100","v":1829101.4494498062},1829101.4494498062,5318207.6365006659,2233147.8924984052,1305851.6683989929,716830.9782136475,123694.34493892253,4477682.3133480959,716830.9782136475,4897944.9749243809,121958.82987561707,225795.26334401398,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B13/100","v":1309911.1158176747},84779.893017775757,0,4087.1884676049908,51469.982513024224,2514833.2512493581,1.6410839920447396E-50,null,0,10,0,0,0,0,0,0,0,2514833.2512493581,0,-2514833.2512493581,-2514833.2512493581,0,null,null,2482663.1602162449,null,5651992.8678517174]
[2033,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B14/100","v":2055460.7000244921},2055460.7000244921,6533143.013372588,3155524.9407145018,1577397.8478752889,922377.04821609671,137554.36792843035,5473211.5972280605,922377.04821609671,6003177.3053003242,149479.11490197806,276746.47377434495,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B14/100","v":1673282.2913287079},104859.33884493842,0,4979.1976448136238,62703.058040683711,3194426.5227515632,1.9559178921563582E-50,null,0,11,0,0,0,0,0,0,0,3194426.5227515632,0,-3194426.5227515632,-3194426.5227515632,0,null,null,3153562.9816064565,null,6990622.5896625621]
[2034,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B15/100","v":775704.42623299966},775704.42623299966,6248916.0234610606,4147461.6988409152,1537435.5337999379,991936.75812641322,114554.74289144018,5142424.522443207,991936.75812641322,5695670.2729521338,141822.18979650812,262570.39958309336,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B15/100","v":1834529.7087787723},102659.24951519197,0,4625.4223189699151,58247.963792146336,3396391.6919110953,1.9512440309958163E-50,null,0,12,0,0,0,0,0,0,0,3396391.6919110953,0,-3396391.6919110953,-3396391.6919110953,0,null,null,3352944.5846889331,null,6843949.9676794652]
[2035,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B16/100","v":658949.5741760236},658949.5741760236,5801374.0966192307,5190565.6888259482,1235659.593334958,1043103.9899850332,40436.676703484205,4717833.429930714,1043103.9899850332,5259603.7632749723,130964.1337055468,242467.73348697624,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B16/100","v":1979933.585225723},97664.441755936132,0,4159.4198717791114,52379.592906378981,3550672.8969373736,1.9139940528409509E-50,null,0,13,0,0,0,0,0,0,0,3550672.8969373736,0,-3550672.8969373736,-3550672.8969373736,0,null,null,3505252.2034315369,null,6510962.7837290755]
[2036,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B17/100","v":526266.35685182619},526266.35685182619,5244099.7867825404,6255369.4164357707,1001324.1908102296,1064803.7276098223,-13330.702727914459,4192626.7619006322,1064803.7276098223,4718363.274341586,117487.24553110548,217516.54694714712,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B17/100","v":2107000.7387677007},89911.87725893801,0,3607.0575617119075,45423.6918841117,3645750.8855605368,1.8439664290974253E-50,null,0,14,0,0,0,0,0,0,0,3645750.8855605368,0,-3645750.8855605368,-3645750.8855605368,0,null,null,3599113.9414155241,null,5994125.150595868]
[2037,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B18/100","v":418277.38337439322},418277.38337439322,4610904.1452750256,7317138.190068271,810085.49514243146,1061768.7736325006,-52853.488482914508,3601988.8601254397,1061768.7736325006,4106446.5027002329,102250.51791723579,189307.18377448074,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B18/100","v":2219242.9004165516},80213.98209540658,0,2998.6871772816444,37762.48093280552,3693544.5259462628,1.752852854563903E-50,null,0,15,0,0,0,0,0,0,0,3693544.5259462628,0,-3693544.5259462628,-3693544.5259462628,0,null,null,3646296.1990142404,null,5347598.8063604385]
[2038,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B19/100","v":325000.22356999887},325000.22356999887,3926989.0836954387,8343803.5621560626,583558.62507788639,1026665.3720877913,-93052.416872080037,2993376.1284797271,1026665.3720877913,3460182.6060875831,86158.546891580816,159514.4181406376,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B19/100","v":2318722.7260634429},69162.453844469041,0,2370.0968393485487,29846.640017294576,3692440.2538845651,1.644188852906058E-50,null,0,16,0,0,0,0,0,0,0,3692440.2538845651,0,-3692440.2538845651,-3692440.2538845651,0,null,null,3645206.0529518449,null,4610830.2562979367]
[2039,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B20/100","v":245793.01728194914},245793.01728194914,3239169.1457616761,9307663.5184406005,414685.38281210209,963859.9562845371,-115326.66042921135,2390635.8499063505,963859.9562845371,{"$f":"(+I44+D44)/2","v":2814902.4978340133},70091.072196066933,129767.00515014802,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B20/100","v":2407426.8821600541},57449.368522381417,0,1752.971518140394,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":22075.178108286742},3652422.4339396143,1.5260027825014034E-50,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,3652422.4339396143,0,-3652422.4339396143,-3652422.4339396143,0,null,null,3605700.146434926,null,3829957.9014920946]
[2040,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B21/100","v":188012.03828546728},188012.03828546728,2578647.8881918178,10164035.04621141,325423.15045935637,856371.52777080971,-111499.1592354052,1833775.5196564132,856371.52777080971,2206211.7039241157,54934.671427710477,101706.35955090175,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B21/100","v":2487644.6447411678},45811.649752395373,0,1184.9069968825131,14921.539070802926,3562575.2993106702,1.3966078460599458E-50,null,0,18,0,0,0,0,0,0,0,3562575.2993106702,0,-3562575.2993106702,-3562575.2993106702,0,null,null,3517002.3486451702,null,3054109.9834930249]
[2041,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B22/100","v":138768.84019775799},138768.84019775799,1972544.3598541713,10880168.447155882,251048.4020836945,716133.40094447148,-97667.849760763173,1354078.8086704628,716133.40094447148,1663311.584262317,41416.458448131692,76678.664034492816,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B22/100","v":2560965.2923468729},35047.609438799598,0,689.8049365325561,8686.7166273674084,3439617.9467766681,1.2651928608106014E-50,null,0,19,0,0,0,0,0,0,0,3439617.9467766681,0,-3439617.9467766681,-3439617.9467766681,0,null,null,3395617.8833879866,null,2336507.2959199734]
[2042,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B23/100","v":96103.03336366477},96103.03336366477,1450181.8420341276,11423002.006491739,189573.10551533467,542833.55933585728,-74184.695302309745,{"$f":"D47-J47-H47","v":981532.97800057998},542833.55933585728,1215857.4100173537,30274.849509432104,56051.026601800011,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B23/100","v":2628122.4258762295},25747.153925087496,0,295.57916746548921,3722.2297677840152,3287046.8241836559,1.1344582513590262E-50,null,0,20,0,0,0,0,0,0,0,3287046.8241836559,0,-3287046.8241836559,-3287046.8241836559,0,null,null,3244998.471470186,null,1716476.9283391666]
[2043,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B24/100","v":59119.208450543993},59119.208450543993,{"$f":"I47+C48","v":1040652.186451124},11766201.416670201,137914.78496344938,343199.41017846245,-43109.771295152743,740562.54756781424,343199.41017846245,890607.36700946908,22176.123438535778,41056.999619136528,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B24/100","v":2690310.1687687254},18491.438661807799,0,25.374553076512544,319.54185951431282,3115579.0570792584,1.0089217968269734E-50,null,0,21,0,0,0,0,0,0,0,3115579.0570792584,0,-3115579.0570792584,-3115579.0570792584,0,null,null,3075724.1435030568,null,1232762.5774538533]
[2044,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B25/100","v":27044.001120897454},27044.001120897454,767606.54868871171,12034534.784337454,94581.564330885027,268333.36766725231,-36487.878700637135,535761.05972209654,268333.36766725231,651683.80420540413,16226.926724714562,30042.623373869134,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B25/100","v":2748454.0256364085},13749.107525944324,0,-195.93643172549545,-2467.4283543584961,3074142.6861421051,9.3406876888012102E-51,null,0,22,0,0,0,0,0,0,0,3074142.6861421051,0,-3074142.6861421051,-3074142.6861421051,0,null,null,3034817.8322923156,null,916607.1683962883]
[2045,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B26/100","v":158752.07742956092},158752.07742956092,694513.13715165749,12252848.40233006,89642.117106622638,218313.61799260604,-27021.015186056513,503220.53434510797,218313.61799260604,598866.83574838273,14911.784210134729,27607.761128000446,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B26/100","v":2829689.2447178219},12105.388172378953,0,-254.09245784444084,-3199.7874493926297,3099173.916313705,8.8356169470313754E-51,null,0,23,0,0,0,0,0,0,0,3099173.916313705,0,-3099173.916313705,-3099173.916313705,0,null,null,3059528.8595427512,null,807025.87815859693]
[2046,{"$f":"(HLOOKUP($A51,'AEG Input File'!$BA$2:$BX$27,10,FALSE)+HLOOKUP($A51,'AEG Input File'!$BA$2:$BX$27,24,FALSE))*Inflation!$B27/100","v":0},0,503220.53434510797,12418535.384637482,81867.800445059518,165686.9823074234,-17602.028191096415,355135.58022878104,165686.9823074234,429178.05728694447,10686.533626444916,19785.108440928139,{"$f":"(HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,10,FALSE)+HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,24,FALSE))*Inflation!$B27/100","v":0},8830.6839024898636,0,360.96183818642248,4545.5940303655689,209895.86414583834,5.6147563337849942E-52,null,0,24,0,0,0,0,0,0,0,209895.86414583834,0,-209895.86414583834,-209895.86414583834,0,null,null,207210.84753342828,null,588712.26016599091]
[2047,0,0,355135.58022878104,12542394.628607467,45941.935330852844,123859.24396998403,-16362.63481421755,247638.97107301455,123859.24396998403,301387.27565089776,7504.5431637073534,13893.953407506388,0,6345.3791678785128,0,251.42454867817503,3166.1904574206542,155020.73471517515,3.8909255829256597E-52,null,0,25,0,0,0,0,0,0,0,155020.73471517515,0,-155020.73471517515,-155020.73471517515,0,null,null,153037.68826653692,null,423025.27785856754]
[2048,0,0,247638.97107301455,12633753.850220451,24808.974655764134,91359.22161298414,-13975.551861016202,170255.3013210466,91359.22161298414,208947.13619703057,5202.783691306061,9632.4629786831101,0,4487.4905083287531,0,172.80808982756821,2176.1730421856505,113030.93992331528,2.6619296523743393E-52,null,0,26,0,0,0,0,0,0,0,113030.93992331528,0,-113030.93992331528,-113030.93992331528,0,null,null,111585.03267475915,null,299166.03388858354]
[2049,0,0,170255.3013210466,12700533.770105241,19845.97378444911,66779.91988478924,-9856.1286810714264,113331.51011732878,66779.91988478924,141793.40571918769,3530.6558024077735,6536.6760036545529,0,3117.1021841339907,0,115.96305349269443,1460.3232473210026,81540.640175799257,1.8018119089261478E-52,null,0,27,0,0,0,0,0,0,0,81540.640175799257,0,-81540.640175799257,-81540.640175799257,0,null,null,80497.561150161811,null,207806.8122755994]
[2050,0,0,113331.51011732878,12748512.486161483,9144.1196599427076,47978.716056242512,-8155.2652432229588,73508.059304309223,47978.716056242512,93419.784710819004,2326.1526392993928,4306.6520751687567,0,2115.4033858621524,0,75.313916792375892,948.42848843778597,57750.666561802973,1.1973701819603703E-52,null,0,28,0,0,0,0,0,0,0,57750.666561802973,0,-57750.666561802973,-57750.666561802973,0,null,null,57011.91213361446,null,141026.89239081016]
[2051,0,0,73508.059304309223,12782614.318197951,0,34101.832036466716,-7161.38472765801,46567.61199550052,34101.832036466716,60037.835649904868,1494.9421076826311,2767.7442234606146,0,1395.7226450185146,0,47.512962827604952,598.33095176836957,40406.084927224445,7.8605749142604557E-53,null,0,29,0,0,0,0,0,0,0,40406.084927224445,0,-40406.084927224445,-40406.084927224445,0,null,null,39889.204760416273,null,93048.176334567645]
[2052,0,0,46567.61199550052,12807105.846898051,0,24491.528700100236,-5143.2210270210498,27219.304322421332,24491.528700100236,36893.45815896093,918.64710815812714,1700.7884211280989,0,884.19516447151386,0,28.23846935492654,355.60716991950306,28379.005033132402,5.1801317427900474E-53,null,0,30,0,0,0,0,0,0,0,28379.005033132402,0,-28379.005033132402,-28379.005033132402,0,null,null,28015.97691789196,null,58946.344298100928]
[2053,0,0,27219.304322421332,12825685.454753097,0,18579.607855045837,-3901.7176495596254,12541.414116935121,18579.607855045837,19880.359219678227,495.02094456998782,916.48456002716625,0,516.82223397001042,0,13.75768065837457,173.25053359265505,20694.943807864031,3.5444103226803625E-53,null,0,31,0,0,0,0,0,0,0,20694.943807864031,0,-20694.943807864031,-20694.943807864031,0,null,null,20430.211255161616,null,34454.815598000692]
[2054,0,0,12541.414116935121,12841560.662496053,0,15875.207742956092,-3333.7936260207794,-1.9235812942497432E-10,15875.207742956092,6270.7070584674639,156.14060575583983,289.07959539535011,0,238.12811614432283,0,1.6249050305972068,20.462436262248158,16580.64340154445,2.6645091840497809E-53,null,0,32,0,0,0,0,0,0,0,16580.64340154445,0,-16580.64340154445,-16580.64340154445,0,null,null,16368.541542564224,null,15875.207742954855]
[2055,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-5.2213751629944571E-68,null,0,33,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2056,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-4.8991529728191678E-68,null,0,34,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2057,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-4.5968158007856916E-68,null,0,35,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2058,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-4.3131365000414638E-68,null,0,36,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2059,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-4.0469636535817388E-68,null,0,37,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2060,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-3.797216900799271E-68,null,0,38,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2061,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-3.5628825524425696E-68,null,0,39,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2062,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-3.3430094761844428E-68,null,0,40,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2063,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-3.136705236100853E-68,null,0,41,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2064,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-2.9431324703907815E-68,null,0,42,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2065,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-2.7615054926347039E-68,null,0,43,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2066,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-2.5910871027966643E-68,null,0,44,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2067,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-2.4311855950261961E-68,null,0,45,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2068,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-2.2811519501151714E-68,null,0,46,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2069,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-2.1403772012141175E-68,null,0,47,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2070,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-2.0082899621157989E-68,null,0,48,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2071,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-1.8843541080736845E-68,null,0,49,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2072,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-1.7680665997420503E-68,null,0,50,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2073,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-1.658955441405377E-68,null,0,51,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2074,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-1.5565777652097654E-68,null,0,52,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2075,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-1.4605180336205107E-68,null,0,53,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2076,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-1.3703863528098539E-68,null,0,54,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2077,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-1.285816890129168E-68,null,0,55,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2078,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-1.206466389242312E-68,null,0,56,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2079,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-1.1320127768932647E-68,null,0,57,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2080,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-1.0621538556531046E-68,null,0,58,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2081,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-9.9660607734035216E-69,null,0,59,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2082,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-9.3510339213616439E-69,null,0,60,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2083,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-8.8677097664913159E-12},0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-8.7739616872307871E-69,null,0,61,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2084,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-8.8677097664913159E-12},0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-8.2325018106429879E-69,null,0,62,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2085,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-7.7244565771098916E-69,null,0,63,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2086,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-7.2477638977884477E-69,null,0,64,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2087,0,0,{"$f":"I91+C92","v":-1.9235812942497432E-10},{"$f":"E91+J92","v":12841560.662496053},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-1.9235812942497432E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-1.9235812942497432E-10},-4.7897174226818607E-12,-8.8677097664913159E-12,0,{"$f":"AN92*$D$10","v":-1.8553691916167735E-11},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-1.7783582354708453E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-2.2394873152304859E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-3.4628442244118479E-11},-6.8004889397332523E-69,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-3.4628442244118479E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":3.4628442244118479E-11},3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[{"$f":"1+A92","v":2088},0,{"$f":"B93","v":0},-1.9235812942497432E-10,12841560.662496053,0,{"$f":"CA294","v":0},0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-4.7897174226818607E-12},-8.8677097664913159E-12,0,-1.8553691916167735E-11,{"$f":"AL93*$T$8","v":0},-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-6.3808162726638762E-69},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,{"$f":"AF93-AE93","v":3.4628442244118479E-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$16","v":-3.418547047301804E-11},null,{"$f":"C93-J92+AN92","v":-1.2369127944111824E-9}]
[2089,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-5.9870425003719144E-69,null,0,67,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2090,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-5.6175693468596105E-69,null,0,68,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2091,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-5.2708971691476034E-69,null,0,69,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2092,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-4.9456188704211361E-69,null,0,70,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2093,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-4.6404141888089788E-69,null,0,71,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2094,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-4.3540443386139971E-69,null,0,72,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2095,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-4.0853469822447764E-69,null,0,73,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2096,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-3.8332315124400799E-69,null,0,74,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2097,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-3.5966746256372895E-69,null,0,75,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-9]
[2098,0,0,-1.9235812942497432E-10,12841560.662496053,0,0,0,-1.9235812942497432E-10,0,-1.9235812942497432E-10,-4.7897174226818607E-12,-8.8677097664913159E-12,0,-1.8553691916167735E-11,0,-1.7783582354708453E-13,-2.2394873152304859E-12,-3.4628442244118479E-11,-3.3747161685177103E-69,null,0,76,0,0,0,0,0,0,0,-3.4628442244118479E-11,0,3.4628442244118479E-11,3.4628442244118479E-11,0,null,null,-3.418547047301804E-11,null,-1.2369127944111824E-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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":80107.327129835132},{"$f":"$B30","v":147277.25558982475},{"$f":"$B31","v":309268.98060393537},{"$f":"$B32","v":448626.92314760928},{"$f":"$B33","v":676034.23901709227},{"$f":"$B34","v":873847.17531449185},{"$f":"$B35","v":1262896.32342274},{"$f":"$B36","v":1541150.1084611397},{"$f":"$B37","v":1829101.4494498062},{"$f":"$B38","v":2055460.7000244921},{"$f":"$B39","v":775704.42623299966},{"$f":"$B40","v":658949.5741760236},{"$f":"$B41","v":526266.35685182619},{"$f":"$B42","v":418277.38337439322},{"$f":"$B43","v":325000.22356999887},{"$f":"$B44","v":245793.01728194914},{"$f":"$B45","v":188012.03828546728},{"$f":"$B46","v":138768.84019775799},{"$f":"$B47","v":96103.03336366477},{"$f":"$B48","v":59119.208450543993},{"$f":"$B49","v":27044.001120897454},{"$f":"$B50","v":158752.07742956092},{"$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":12841560.662496049},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":16021.465425967028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16021.465425967028,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":25634.344681547242},{"$f":"E$135*$A137","v":29455.451117964953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55089.795799512198,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,15380.606808928345,{"$f":"E$135*$A138","v":47128.721788743918},{"$f":"F$135*$A137","v":61853.796120787076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124363.12471845934,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,9228.3640853570068,28277.233073246352,{"$f":"F$135*$A138","v":98966.073793259318},{"$f":"G$135*$A137","v":89725.384629521868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226197.05558138454,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,9228.3640853570068,16966.339843947811,59379.644275955594,{"$f":"G$135*$A138","v":143560.61540723496},{"$f":"H$135*$A137","v":135206.84780341847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364341.81141591386,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,4614.1820426785034,16966.339843947811,35627.786565573355,86136.369244340982,{"$f":"H$135*$A138","v":216330.95648546953},{"$f":"I$135*$A137","v":174769.43506289838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534445.06924490863,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,8483.1699219739057,35627.786565573355,51681.821546604588,129798.57389128172,{"$f":"I$135*$A138","v":279631.0961006374},{"$f":"J$135*$A137","v":252579.26468454802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757801.71271061897,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,17813.893282786677,51681.821546604588,77879.144334769022,167778.65766038245,{"$f":"J$135*$A138","v":404126.8234952768},{"$f":"K$135*$A137","v":308230.02169222798},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1027510.3620120476,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,25840.910773302294,77879.144334769022,100667.19459622946,242476.09409716609,{"$f":"K$135*$A138","v":493168.03470756474},{"$f":"L$135*$A137","v":365820.28988996125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1305851.6683989929,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,38939.572167384511,100667.19459622946,145485.65645829964,295900.82082453882,{"$f":"L$135*$A138","v":585312.46382393804},{"$f":"M$135*$A137","v":411092.14000489842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1577397.8478752889,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,50333.597298114728,145485.65645829964,177540.49249472329,351187.47829436278,{"$f":"M$135*$A138","v":657747.42400783754},{"$f":"N$135*$A137","v":155140.88524659994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1537435.5337999379,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,72742.828229149818,177540.49249472329,210712.48697661769,394648.45440470247,{"$f":"N$135*$A138","v":248225.4163945599},{"$f":"O$135*$A137","v":131789.91483520472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1235659.593334958,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,88770.246247361647,210712.48697661769,236789.0726428215,148935.24983673595,{"$f":"O$135*$A138","v":210863.86373632756},{"$f":"P$135*$A137","v":105253.27137036524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1001324.1908102296,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,105356.24348830884,236789.0726428215,89361.149902041565,126518.31824179653,{"$f":"P$135*$A138","v":168405.23419258438},{"$f":"Q$135*$A137","v":83655.47667487865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810085.49514243146,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,118394.53632141075,89361.149902041565,75910.990945077923,101043.14051555064,{"$f":"Q$135*$A138","v":133848.76267980583},{"$f":"R$135*$A137","v":65000.044713999778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,583558.62507788639,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,44680.574951020782,75910.990945077923,60625.884309330373,80309.257607883497,{"$f":"R$135*$A138","v":104000.07154239964},{"$f":"S$135*$A137","v":49158.603456389828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414685.38281210209,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,37955.495472538962,60625.884309330373,48185.554564730097,62400.042925439782,{"$f":"S$135*$A138","v":78653.765530223725},{"$f":"T$135*$A137","v":37602.407657093456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325423.15045935637,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,30312.942154665187,48185.554564730097,37440.025755263865,47192.259318134238,{"$f":"T$135*$A138","v":60163.852251349534},{"$f":"U$135*$A137","v":27753.7680395516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251048.4020836945,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24092.777282365048,37440.025755263865,28315.355590880539,36098.311350809716,{"$f":"U$135*$A138","v":44406.028863282561},{"$f":"V$135*$A137","v":19220.606672732956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189573.10551533467,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18720.012877631932,28315.355590880539,21658.986810485829,26643.617317969536,{"$f":"V$135*$A138","v":30752.970676372726},{"$f":"W$135*$A137","v":11823.841690108799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137914.78496344938,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14157.67779544027,21658.986810485829,15986.170390781721,18451.782405823637,{"$f":"W$135*$A138","v":18918.14670417408},{"$f":"X$135*$A137","v":5408.8002241794911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94581.564330885027,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10829.493405242914,15986.170390781721,11071.069443494182,11350.888022504447,{"$f":"X$135*$A138","v":8654.0803586871862},{"$f":"Y$135*$A137","v":31750.415485912185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89642.117106622638,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7993.0851953908605,11071.069443494182,6810.5328135026675,5192.448215212311,{"$f":"Y$135*$A138","v":50800.664777459497},{"$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,81867.800445059518,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5535.5347217470908,6810.5328135026675,3115.4689291273867,30480.398866475698,{"$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,45941.935330852844,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3405.2664067513338,3115.4689291273867,18288.239319885415,0,{"$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,24808.974655764134,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1557.7344645636933,18288.239319885415,0,0,{"$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,19845.97378444911,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9144.1196599427076,0,0,0,{"$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,9144.1196599427076,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":80107.327129835132},147277.25558982475,309268.98060393537,448626.92314760922,676034.23901709227,873847.17531449185,1262896.32342274,1541150.1084611397,1829101.4494498062,2055460.7000244923,775704.42623299966,658949.57417602371,526266.35685182619,418277.38337439322,325000.22356999887,245793.01728194914,188012.03828546731,138768.84019775799,96103.03336366477,59119.208450543985,27044.001120897457,158752.07742956092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,12841560.662496051]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":80107.327129835132},{"$f":"$B30","v":147277.25558982475},{"$f":"$B31","v":309268.98060393537},{"$f":"$B32","v":448626.92314760928},{"$f":"$B33","v":676034.23901709227},{"$f":"$B34","v":873847.17531449185},{"$f":"$B35","v":1262896.32342274},{"$f":"$B36","v":1541150.1084611397},{"$f":"$B37","v":1829101.4494498062},{"$f":"$B38","v":2055460.7000244921},{"$f":"$B39","v":775704.42623299966},{"$f":"$B40","v":658949.5741760236},{"$f":"$B41","v":526266.35685182619},{"$f":"$B42","v":418277.38337439322},{"$f":"$B43","v":325000.22356999887},{"$f":"$B44","v":245793.01728194914},{"$f":"$B45","v":188012.03828546728},{"$f":"$B46","v":138768.84019775799},{"$f":"$B47","v":96103.03336366477},{"$f":"$B48","v":59119.208450543993},{"$f":"$B49","v":27044.001120897454},{"$f":"$B50","v":158752.07742956092},{"$f":"$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:$BZ227)","v":12841560.662496049}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":8010.7327129835139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8010.7327129835139]
[0.1,3,0,{"$f":"D$227*$A230","v":8010.7327129835139},{"$f":"E$227*$A229","v":14727.725558982476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22738.458271965988]
[0.1,4,0,8010.7327129835139,{"$f":"E$227*$A230","v":14727.725558982476},{"$f":"F$227*$A229","v":30926.898060393538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53665.35633235953]
[0.1,5,0,8010.7327129835139,14727.725558982476,{"$f":"F$227*$A230","v":30926.898060393538},{"$f":"G$227*$A229","v":44862.692314760934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98528.048647120464]
[0.1,6,0,8010.7327129835139,14727.725558982476,30926.898060393538,{"$f":"G$227*$A230","v":44862.692314760934},{"$f":"H$227*$A229","v":67603.423901709233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166131.47254882968]
[0.1,7,0,8010.7327129835139,14727.725558982476,30926.898060393538,44862.692314760934,{"$f":"H$227*$A230","v":67603.423901709233},{"$f":"I$227*$A229","v":87384.717531449191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253516.19008027887]
[0.1,8,0,8010.7327129835139,14727.725558982476,30926.898060393538,44862.692314760934,67603.423901709233,{"$f":"I$227*$A230","v":87384.717531449191},{"$f":"J$227*$A229","v":126289.63234227401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379805.82242255285]
[0.1,9,0,8010.7327129835139,14727.725558982476,30926.898060393538,44862.692314760934,67603.423901709233,87384.717531449191,{"$f":"J$227*$A230","v":126289.63234227401},{"$f":"K$227*$A229","v":154115.01084611399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533920.83326866687]
[0.1,10,0,8010.7327129835139,14727.725558982476,30926.898060393538,44862.692314760934,67603.423901709233,87384.717531449191,126289.63234227401,{"$f":"K$227*$A230","v":154115.01084611399},{"$f":"L$227*$A229","v":182910.14494498062},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,716830.9782136475]
[0,11,0,8010.7327129835139,14727.725558982476,30926.898060393538,44862.692314760934,67603.423901709233,87384.717531449191,126289.63234227401,154115.01084611399,{"$f":"L$227*$A230","v":182910.14494498062},{"$f":"M$227*$A229","v":205546.07000244921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,922377.04821609671]
[0,12,0,0,14727.725558982476,30926.898060393538,44862.692314760934,67603.423901709233,87384.717531449191,126289.63234227401,154115.01084611399,182910.14494498062,{"$f":"M$227*$A230","v":205546.07000244921},{"$f":"N$227*$A229","v":77570.442623299969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,991936.75812641322]
[0,13,0,0,0,30926.898060393538,44862.692314760934,67603.423901709233,87384.717531449191,126289.63234227401,154115.01084611399,182910.14494498062,205546.07000244921,{"$f":"N$227*$A230","v":77570.442623299969},{"$f":"O$227*$A229","v":65894.95741760236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1043103.9899850332]
[0,14,0,0,0,0,44862.692314760934,67603.423901709233,87384.717531449191,126289.63234227401,154115.01084611399,182910.14494498062,205546.07000244921,77570.442623299969,{"$f":"O$227*$A230","v":65894.95741760236},{"$f":"P$227*$A229","v":52626.63568518262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1064803.7276098223]
[0,15,0,0,0,0,0,67603.423901709233,87384.717531449191,126289.63234227401,154115.01084611399,182910.14494498062,205546.07000244921,77570.442623299969,65894.95741760236,{"$f":"P$227*$A230","v":52626.63568518262},{"$f":"Q$227*$A229","v":41827.738337439325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1061768.7736325006]
[0,16,0,0,0,0,0,0,87384.717531449191,126289.63234227401,154115.01084611399,182910.14494498062,205546.07000244921,77570.442623299969,65894.95741760236,52626.63568518262,{"$f":"Q$227*$A230","v":41827.738337439325},{"$f":"R$227*$A229","v":32500.022356999889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1026665.3720877913]
[0,17,0,0,0,0,0,0,0,126289.63234227401,154115.01084611399,182910.14494498062,205546.07000244921,77570.442623299969,65894.95741760236,52626.63568518262,41827.738337439325,{"$f":"R$227*$A230","v":32500.022356999889},{"$f":"S$227*$A229","v":24579.301728194914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,963859.9562845371]
[0,18,0,0,0,0,0,0,0,0,154115.01084611399,182910.14494498062,205546.07000244921,77570.442623299969,65894.95741760236,52626.63568518262,41827.738337439325,32500.022356999889,{"$f":"S$227*$A230","v":24579.301728194914},{"$f":"T$227*$A229","v":18801.203828546728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,856371.52777080971]
[0,19,0,0,0,0,0,0,0,0,0,182910.14494498062,205546.07000244921,77570.442623299969,65894.95741760236,52626.63568518262,41827.738337439325,32500.022356999889,24579.301728194914,{"$f":"T$227*$A230","v":18801.203828546728},{"$f":"U$227*$A229","v":13876.8840197758},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,716133.40094447148]
[0,20,0,0,0,0,0,0,0,0,0,0,205546.07000244921,77570.442623299969,65894.95741760236,52626.63568518262,41827.738337439325,32500.022356999889,24579.301728194914,18801.203828546728,{"$f":"U$227*$A230","v":13876.8840197758},{"$f":"V$227*$A229","v":9610.3033363664781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542833.55933585728]
[0,21,0,0,0,0,0,0,0,0,0,0,0,77570.442623299969,65894.95741760236,52626.63568518262,41827.738337439325,32500.022356999889,24579.301728194914,18801.203828546728,13876.8840197758,{"$f":"V$227*$A230","v":9610.3033363664781},{"$f":"W$227*$A229","v":5911.9208450543993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343199.41017846245]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,65894.95741760236,52626.63568518262,41827.738337439325,32500.022356999889,24579.301728194914,18801.203828546728,13876.8840197758,9610.3033363664781,{"$f":"W$227*$A230","v":5911.9208450543993},{"$f":"X$227*$A229","v":2704.4001120897456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268333.36766725231]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,52626.63568518262,41827.738337439325,32500.022356999889,24579.301728194914,18801.203828546728,13876.8840197758,9610.3033363664781,5911.9208450543993,{"$f":"X$227*$A230","v":2704.4001120897456},{"$f":"Y$227*$A229","v":15875.207742956092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218313.61799260604]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41827.738337439325,32500.022356999889,24579.301728194914,18801.203828546728,13876.8840197758,9610.3033363664781,5911.9208450543993,2704.4001120897456,{"$f":"Y$227*$A230","v":15875.207742956092},{"$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,165686.9823074234]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32500.022356999889,24579.301728194914,18801.203828546728,13876.8840197758,9610.3033363664781,5911.9208450543993,2704.4001120897456,15875.207742956092,{"$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,123859.24396998403]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24579.301728194914,18801.203828546728,13876.8840197758,9610.3033363664781,5911.9208450543993,2704.4001120897456,15875.207742956092,0,{"$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,91359.22161298414]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18801.203828546728,13876.8840197758,9610.3033363664781,5911.9208450543993,2704.4001120897456,15875.207742956092,0,0,{"$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,66779.91988478924]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13876.8840197758,9610.3033363664781,5911.9208450543993,2704.4001120897456,15875.207742956092,0,0,0,{"$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,47978.716056242512]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9610.3033363664781,5911.9208450543993,2704.4001120897456,15875.207742956092,0,0,0,0,{"$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,34101.832036466716]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5911.9208450543993,2704.4001120897456,15875.207742956092,0,0,0,0,0,{"$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,24491.528700100236]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2704.4001120897456,15875.207742956092,0,0,0,0,0,0,{"$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,18579.607855045837]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15875.207742956092,0,0,0,0,0,0,0,{"$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,15875.207742956092]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":80107.327129835161},147277.25558982475,309268.98060393537,448626.92314760934,676034.23901709251,873847.17531449173,1262896.3234227404,1541150.10846114,1829101.4494498065,2055460.7000244921,775704.42623299977,658949.57417602371,526266.35685182631,418277.38337439316,325000.22356999887,245793.01728194917,188012.03828546731,138768.84019775799,96103.03336366477,59119.208450543985,27044.00112089745,158752.07742956092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,12841560.662496053]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":80107.327129835132},{"$f":"$B30","v":147277.25558982475},{"$f":"$B31","v":309268.98060393537},{"$f":"$B32","v":448626.92314760928},{"$f":"$B33","v":676034.23901709227},{"$f":"$B34","v":873847.17531449185},{"$f":"$B35","v":1262896.32342274},{"$f":"$B36","v":1541150.1084611397},{"$f":"$B37","v":1829101.4494498062},{"$f":"$B38","v":2055460.7000244921},{"$f":"$B39","v":775704.42623299966},{"$f":"$B40","v":658949.5741760236},{"$f":"$B41","v":526266.35685182619},{"$f":"$B42","v":418277.38337439322},{"$f":"$B43","v":325000.22356999887},{"$f":"$B44","v":245793.01728194914},{"$f":"$B45","v":188012.03828546728},{"$f":"$B46","v":138768.84019775799},{"$f":"$B47","v":96103.03336366477},{"$f":"$B48","v":59119.208450543993},{"$f":"$B49","v":27044.001120897454},{"$f":"$B50","v":158752.07742956092},{"$f":"$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:$BZ321)","v":12841560.662496049}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":8010.7327129835139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8010.7327129835139]
[0.1,3,0,{"$f":"D$321*$A324","v":8010.7327129835139},{"$f":"E$321*$A323","v":14727.725558982476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22738.458271965988]
[0.1,4,0,8010.7327129835139,{"$f":"E$321*$A324","v":14727.725558982476},{"$f":"F$321*$A323","v":30926.898060393538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53665.35633235953]
[0.1,5,0,8010.7327129835139,14727.725558982476,{"$f":"F$321*$A324","v":30926.898060393538},{"$f":"G$321*$A323","v":44862.692314760934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98528.048647120464]
[0.1,6,0,8010.7327129835139,14727.725558982476,30926.898060393538,{"$f":"G$321*$A324","v":44862.692314760934},{"$f":"H$321*$A323","v":67603.423901709233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166131.47254882968]
[0.1,7,0,8010.7327129835139,14727.725558982476,30926.898060393538,44862.692314760934,{"$f":"H$321*$A324","v":67603.423901709233},{"$f":"I$321*$A323","v":87384.717531449191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253516.19008027887]
[0.1,8,0,8010.7327129835139,14727.725558982476,30926.898060393538,44862.692314760934,67603.423901709233,{"$f":"I$321*$A324","v":87384.717531449191},{"$f":"J$321*$A323","v":126289.63234227401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379805.82242255285]
[0.1,9,0,8010.7327129835139,14727.725558982476,30926.898060393538,44862.692314760934,67603.423901709233,87384.717531449191,{"$f":"J$321*$A324","v":126289.63234227401},{"$f":"K$321*$A323","v":154115.01084611399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533920.83326866687]
[0.1,10,0,8010.7327129835139,14727.725558982476,30926.898060393538,44862.692314760934,67603.423901709233,87384.717531449191,126289.63234227401,{"$f":"K$321*$A324","v":154115.01084611399},{"$f":"L$321*$A323","v":182910.14494498062},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,716830.9782136475]
[0,11,0,8010.7327129835139,14727.725558982476,30926.898060393538,44862.692314760934,67603.423901709233,87384.717531449191,126289.63234227401,154115.01084611399,{"$f":"L$321*$A324","v":182910.14494498062},{"$f":"M$321*$A323","v":205546.07000244921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,922377.04821609671]
[0,12,0,0,14727.725558982476,30926.898060393538,44862.692314760934,67603.423901709233,87384.717531449191,126289.63234227401,154115.01084611399,182910.14494498062,{"$f":"M$321*$A324","v":205546.07000244921},{"$f":"N$321*$A323","v":77570.442623299969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,991936.75812641322]
[0,13,0,0,0,30926.898060393538,44862.692314760934,67603.423901709233,87384.717531449191,126289.63234227401,154115.01084611399,182910.14494498062,205546.07000244921,{"$f":"N$321*$A324","v":77570.442623299969},{"$f":"O$321*$A323","v":65894.95741760236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1043103.9899850332]
[0,14,0,0,0,0,44862.692314760934,67603.423901709233,87384.717531449191,126289.63234227401,154115.01084611399,182910.14494498062,205546.07000244921,77570.442623299969,{"$f":"O$321*$A324","v":65894.95741760236},{"$f":"P$321*$A323","v":52626.63568518262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1064803.7276098223]
[0,15,0,0,0,0,0,67603.423901709233,87384.717531449191,126289.63234227401,154115.01084611399,182910.14494498062,205546.07000244921,77570.442623299969,65894.95741760236,{"$f":"P$321*$A324","v":52626.63568518262},{"$f":"Q$321*$A323","v":41827.738337439325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1061768.7736325006]
[0,16,0,0,0,0,0,0,87384.717531449191,126289.63234227401,154115.01084611399,182910.14494498062,205546.07000244921,77570.442623299969,65894.95741760236,52626.63568518262,{"$f":"Q$321*$A324","v":41827.738337439325},{"$f":"R$321*$A323","v":32500.022356999889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1026665.3720877913]
[0,17,0,0,0,0,0,0,0,126289.63234227401,154115.01084611399,182910.14494498062,205546.07000244921,77570.442623299969,65894.95741760236,52626.63568518262,41827.738337439325,{"$f":"R$321*$A324","v":32500.022356999889},{"$f":"S$321*$A323","v":24579.301728194914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,963859.9562845371]
[0,18,0,0,0,0,0,0,0,0,154115.01084611399,182910.14494498062,205546.07000244921,77570.442623299969,65894.95741760236,52626.63568518262,41827.738337439325,32500.022356999889,{"$f":"S$321*$A324","v":24579.301728194914},{"$f":"T$321*$A323","v":18801.203828546728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,856371.52777080971]
[0,19,0,0,0,0,0,0,0,0,0,182910.14494498062,205546.07000244921,77570.442623299969,65894.95741760236,52626.63568518262,41827.738337439325,32500.022356999889,24579.301728194914,{"$f":"T$321*$A324","v":18801.203828546728},{"$f":"U$321*$A323","v":13876.8840197758},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,716133.40094447148]
[0,20,0,0,0,0,0,0,0,0,0,0,205546.07000244921,77570.442623299969,65894.95741760236,52626.63568518262,41827.738337439325,32500.022356999889,24579.301728194914,18801.203828546728,{"$f":"U$321*$A324","v":13876.8840197758},{"$f":"V$321*$A323","v":9610.3033363664781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542833.55933585728]
[0,21,0,0,0,0,0,0,0,0,0,0,0,77570.442623299969,65894.95741760236,52626.63568518262,41827.738337439325,32500.022356999889,24579.301728194914,18801.203828546728,13876.8840197758,{"$f":"V$321*$A324","v":9610.3033363664781},{"$f":"W$321*$A323","v":5911.9208450543993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343199.41017846245]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,65894.95741760236,52626.63568518262,41827.738337439325,32500.022356999889,24579.301728194914,18801.203828546728,13876.8840197758,9610.3033363664781,{"$f":"W$321*$A324","v":5911.9208450543993},{"$f":"X$321*$A323","v":2704.4001120897456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268333.36766725231]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,52626.63568518262,41827.738337439325,32500.022356999889,24579.301728194914,18801.203828546728,13876.8840197758,9610.3033363664781,5911.9208450543993,{"$f":"X$321*$A324","v":2704.4001120897456},{"$f":"Y$321*$A323","v":15875.207742956092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218313.61799260604]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41827.738337439325,32500.022356999889,24579.301728194914,18801.203828546728,13876.8840197758,9610.3033363664781,5911.9208450543993,2704.4001120897456,{"$f":"Y$321*$A324","v":15875.207742956092},{"$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,165686.9823074234]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32500.022356999889,24579.301728194914,18801.203828546728,13876.8840197758,9610.3033363664781,5911.9208450543993,2704.4001120897456,15875.207742956092,{"$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,123859.24396998403]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24579.301728194914,18801.203828546728,13876.8840197758,9610.3033363664781,5911.9208450543993,2704.4001120897456,15875.207742956092,0,{"$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,91359.22161298414]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18801.203828546728,13876.8840197758,9610.3033363664781,5911.9208450543993,2704.4001120897456,15875.207742956092,0,0,{"$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,66779.91988478924]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13876.8840197758,9610.3033363664781,5911.9208450543993,2704.4001120897456,15875.207742956092,0,0,0,{"$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,47978.716056242512]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9610.3033363664781,5911.9208450543993,2704.4001120897456,15875.207742956092,0,0,0,0,{"$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,34101.832036466716]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5911.9208450543993,2704.4001120897456,15875.207742956092,0,0,0,0,0,{"$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,24491.528700100236]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2704.4001120897456,15875.207742956092,0,0,0,0,0,0,{"$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,18579.607855045837]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15875.207742956092,0,0,0,0,0,0,0,{"$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,15875.207742956092]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":80107.327129835161},147277.25558982475,309268.98060393537,448626.92314760934,676034.23901709251,873847.17531449173,1262896.3234227404,1541150.10846114,1829101.4494498065,2055460.7000244921,775704.42623299977,658949.57417602371,526266.35685182631,418277.38337439316,325000.22356999887,245793.01728194917,188012.03828546731,138768.84019775799,96103.03336366477,59119.208450543985,27044.00112089745,158752.07742956092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,12841560.662496053]

{"sheet":"CTA HPWH","index":7,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":9.9336021445208394E-50},null,{"$f":"L8","v":9.9336021445208394E-50},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":1.3868005592519124E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":85323.503460702836},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":611169.16293463064},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":7691671.8662819006},{"$f":"SUM(C25:C104)","v":7691671.8662819006},null,null,{"$f":"SUM(F25:F104)","v":7691671.8662819006},{"$f":"SUM(G25:G104)","v":7691671.8662818996},{"$f":"SUM(H25:H104)","v":9.0039975475519896E-11},null,{"$f":"SUM(J25:J104)","v":7691671.8662818996},null,{"$f":"SUM(L25:L104)","v":848955.46483886708},1571760.9208462557,11124315.788273485,634562.92896825692,0,27172.382617531151,342181.93490378989,22954264.728645872,9.9336021445208394E-50,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":713643.44191578892}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B5/100","v":16462.59832995545},{"$f":"B29","v":16462.59832995545},{"$f":"I28+C29","v":16462.59832995545},1646.2598329955451,3292.5196659910903,{"$f":"CA230","v":1646.2598329955451},345.71456492906447,14470.62393203084,1646.2598329955451,15466.611130993144,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":385.11861716172928},713.01077313878397,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B5/100","v":50803.871358154574},246.93897494933174,{"$f":"AL29*$T$8","v":0},0.52274431012573552,6.5829214175487865,53802.305222127638,{"$f":"S29/(1+$D$3)^(A29-1)","v":5.8443159887675283E-52},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,53802.305222127638,0,-53802.305222127638,{"$f":"AF29-AE29","v":-53802.305222127638},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":53114.058772416778},null,{"$f":"C29-J28+AN28","v":16462.59832995545}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B6/100","v":46733.91759526333},46733.91759526333,61204.541527294168,7965.9114255174236,14614.814984638409,6319.6515925218782,1741.9843123444714,53142.905622427817,6319.6515925218782,57173.723574860996,1423.6257170140386,2635.7086568010923,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B6/100","v":56162.401305712301},923.25384138334857,0,37.28249101482141,469.49857482331777,67971.422179270798,6.9277987543744201E-52,null,0,3,0,0,0,0,0,0,0,67971.422179270798,0,-67971.422179270798,-67971.422179270798,0,null,null,67101.922446805038,null,61550.256092223237]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B7/100","v":106510.17271409353},106510.17271409353,159653.07833652134,24936.580289448655,39417.707052654419,16970.668863931231,4713.8780196318694,137968.53145295824,16970.668863931231,148810.80489473979,3705.3890418790206,6860.1781056475047,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B7/100","v":67762.153066742554},2426.111658206923,0,117.98864343512501,1485.8315104563603,99328.320890298724,9.4990046813742739E-52,null,0,4,0,0,0,0,0,0,0,99328.320890298724,0,-99328.320890298724,-99328.320890298724,0,null,null,98057.69941922513,null,161740.77721379488]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B8/100","v":168003.36469065247},168003.36469065247,305971.89614361071,58707.585622445135,78553.331712541854,33771.005332996479,9404.2885397045284,262796.6022709097,33771.005332996479,284384.2492072602,7081.1678052607786,13110.113888454696,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B8/100","v":85979.399647184444},4691.6020956077418,0,236.8143271081548,2982.2038723437531,147852.30696895605,1.3266892627812908E-51,null,0,5,0,0,0,0,0,0,0,147852.30696895605,0,-147852.30696895605,-147852.30696895605,0,null,null,145960.96002884215,null,312773.47304051614]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B9/100","v":261753.15331740011},261753.15331740011,524549.75558830984,118653.90628718163,133841.89916017998,59946.320664736493,15518.07148404313,449085.36343953019,59946.320664736493,486817.55951391999,12121.757231896607,22442.289493591714,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B9/100","v":114303.07998450512},8111.3343153737969,0,413.63542392655387,5208.9127293761649,222547.32984340645,1.873698021315115E-51,null,0,6,0,0,0,0,0,0,0,222547.32984340645,0,-222547.32984340645,-222547.32984340645,0,null,null,219700.47395080124,null,540755.62102491979]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B10/100","v":341354.33243769564},341354.33243769564,790439.69587722584,212735.66019568767,202890.48643715581,94081.753908506056,22849.833831016447,673508.10813770338,94081.753908506056,731973.90200746455,18226.150159985868,33743.996882544117,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B10/100","v":151450.51790202089},12332.454491968183,0,626.3316655243965,7887.3974438434507,318348.602454393,2.5148741632170034E-51,null,0,7,0,0,0,0,0,0,0,318348.602454393,0,-318348.602454393,-318348.602454393,0,null,null,314276.24357487902,null,822163.63279787893]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B11/100","v":496533.69233822456},496533.69233822456,1170041.800475928,356470.78333801619,293112.56344716228,143735.12314232852,31369.262464015086,994937.41486958438,143735.12314232852,1082489.6076727561,26953.991231051623,49902.770913714055,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B11/100","v":205475.77375698191},18369.233568413962,0,929.96290292691958,11711.026964082681,457077.88247949962,3.3879704946073185E-51,null,0,8,0,0,0,0,0,0,0,457077.88247949962,0,-457077.88247949962,-457077.88247949962,0,null,null,451230.87966876326,null,1224615.5712275975]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B12/100","v":606293.35996958253},606293.35996958253,1601230.774839167,560835.24247730291,401332.42219304538,204364.45913928677,41363.272241289305,1355503.043458591,204364.45913928677,1478366.9091488789,36811.336037807079,68152.714511763319,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B12/100","v":272034.45912450203},25307.607120822773,0,1270.1407325458713,15994.887882310868,623935.60454903869,4.3393560204039008E-51,null,0,9,0,0,0,0,0,0,0,623935.60454903869,0,-623935.60454903869,-623935.60454903869,0,null,null,615954.13492787338,null,1687173.8080548516]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B13/100","v":718769.97488870635},718769.97488870635,2074273.0183472973,837076.69910546031,512257.31526211544,276241.45662815741,49563.330313131184,1748468.2314060088,276241.45662815741,1911370.6248766531,47593.12855942866,88114.185806813708,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B13/100","v":351684.16062796063},33023.68985706407,0,1638.8482171973226,20638.022872988622,818933.49256961036,5.3440467455948205E-51,null,0,10,0,0,0,0,0,0,0,818933.49256961036,0,-818933.49256961036,-818933.49256961036,0,null,null,808457.58328499203,null,2201579.3238042714]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B14/100","v":896304.73380422872},896304.73380422872,2644772.9652102375,1202948.6291140406,637277.34592465986,365871.93000858027,56995.137342376715,2221905.8978592805,365871.93000858027,2433339.4315347588,60590.151845215492,112176.94779375239,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B14/100","v":451442.85684286919},42324.639014705142,0,2081.5000354770646,26212.339185240115,1060700.3647258398,6.4945704864641011E-51,null,0,11,0,0,0,0,0,0,0,1060700.3647258398,0,-1060700.3647258398,-1060700.3647258398,0,null,null,1047131.7405337049,null,2821642.6009803428]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B15/100","v":381864.56231636601},381864.56231636601,2603770.4601756465,1605360.7555212618,647901.94843352865,402412.12640722125,51552.862625524554,2149805.4711429006,402412.12640722125,2376787.9656592738,59182.020344915916,109569.92521689253,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B15/100","v":500043.34195747395},42564.528499321925,0,2004.7798086029147,25246.201027700838,1141022.9232621295,6.5552338193121062E-51,null,0,12,0,0,0,0,0,0,0,1141022.9232621295,0,-1141022.9232621295,-1141022.9232621295,0,null,null,1126426.8019113494,null,2837635.2332881284]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B16/100","v":376844.06369862176},376844.06369862176,2526649.5348415226,2040783.896538819,550903.61842573003,435423.14101755712,24250.900255716311,2066975.493568249,435423.14101755712,2296812.5142048858,57190.631603701651,105883.05690484525,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B16/100","v":549161.9840701248},42181.007558692931,0,1906.7739730837288,24012.013106021066,1215758.6082340267,6.5535598839792576E-51,null,0,13,0,0,0,0,0,0,0,1215758.6082340267,0,-1215758.6082340267,-1215758.6082340267,0,null,null,1200206.4577756415,null,2812067.1705795289]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B17/100","v":363762.51728392043},363762.51728392043,2430738.0108521692,2501932.2720133588,487639.70378075936,461148.37547453988,5563.1789443060907,1964026.4564333234,461148.37547453988,2197382.2336427462,54714.817617704379,101299.32097093061,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B17/100","v":598029.11738333676},41106.098202688387,0,1792.4910572080262,22572.847839167935,1280663.068545576,6.4774028163469938E-51,null,0,14,0,0,0,0,0,0,0,1280663.068545576,0,-1280663.068545576,-1280663.068545576,0,null,null,1264280.6513505629,null,2740406.5468458924]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B18/100","v":354027.89613176783},354027.89613176783,2318054.3525650911,2981683.10063201,448209.8984540255,479750.82861865137,-6623.5953345714324,1844927.1192810112,479750.82861865137,2081490.7359230511,51829.119324483967,95956.722926052666,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B18/100","v":646974.4627767849},39499.291012546804,0,1664.6008805359684,20962.32627671216,1336637.3518157676,6.3433067645143949E-51,null,0,15,0,0,0,0,0,0,0,1336637.3518157676,0,-1336637.3518157676,-1336637.3518157676,0,null,null,1319538.9039306801,null,2633286.0675031203]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B19/100","v":350298.64247576415},350298.64247576415,2195225.7617567754,3470288.4781664978,392221.44495988142,488605.37753448769,-20240.625840667315,1726861.0100629551,488605.37753448769,1961043.3859098651,48829.980309155639,90404.100090444786,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B19/100","v":696594.50474121363},37557.508220403492,0,1534.9117430831504,19329.150393159845,1382855.5330319481,6.1576504865545622E-51,null,0,16,0,0,0,0,0,0,0,1382855.5330319481,0,-1382855.5330319481,-1382855.5330319481,0,null,null,1365165.8558491045,null,2503833.8813602328]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B20/100","v":349399.70990465657},349399.70990465657,2076260.7199676116,3959698.3934476813,357262.14054908685,489409.91528118378,-27751.032693740355,1614601.8373801683,489409.91528118378,{"$f":"(+I44+D44)/2","v":1845431.27867389},45951.238838979858,85074.381946866328,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B20/100","v":747186.96043833136},35469.423205956024,0,1411.7617885096072,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":17778.32246862954},1422282.0039684565,5.9423747795144005E-51,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,1422282.0039684565,0,-1422282.0039684565,-1422282.0039684565,0,null,null,1404087.9779750062,null,2364628.2137304018]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B21/100","v":347164.8018380634},347164.8018380634,1961766.6392182317,4434171.4196788492,352893.88058697747,474473.02623116772,-25531.620585279954,1512825.2335723438,474473.02623116772,1737295.9363952877,43258.668816242665,80089.34266782277,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B21/100","v":798647.15723937366},33335.746504309223,0,1299.7320158151128,16367.531043857638,1447471.2045185885,5.6744053706532318E-51,null,0,18,0,0,0,0,0,0,0,1447471.2045185885,0,-1447471.2045185885,-1447471.2045185885,0,null,null,1428954.9548252779,null,2222383.1002872814]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B22/100","v":345258.63354914053},345258.63354914053,1858083.8671214844,4882540.9732679725,349320.34584284399,448369.55358912353,-20800.333626718704,1430514.6471590796,448369.55358912353,1644299.2571402821,40943.051502793023,75802.195754167013,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B22/100","v":851030.69709134032},31397.530614078816,0,1204.7940824207965,15171.977227252853,1463919.7998611764,5.3847285025341884E-51,null,0,19,0,0,0,0,0,0,0,1463919.7998611764,0,-1463919.7998611764,-1463919.7998611764,0,null,null,1445193.1374857225,null,2093168.7076052544]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B23/100","v":346555.24702753231},346555.24702753231,1777069.8941866118,5293689.0540709784,347446.7111055539,411148.08080300613,-13377.287636464967,{"$f":"D47-J47-H47","v":1379299.1010200705},411148.08080300613,1578184.497603341,39296.793990323189,72754.30533951403,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B23/100","v":904675.32188770117},29870.316015654949,0,1137.9474842374873,14330.17771964022,1473212.9432400772,5.0844988491537297E-51,null,0,20,0,0,0,0,0,0,0,1473212.9432400772,0,-1473212.9432400772,-1473212.9432400772,0,null,null,1454367.4017030192,null,1991354.4010436633]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B24/100","v":347475.55500208883},347475.55500208883,{"$f":"I47+C48","v":1726774.6560221594},5649954.2169937706,347103.88125002844,356265.16292279219,-1923.8691512803885,1372433.3622506477,356265.16292279219,1549604.0091364034,38585.139827496445,71436.7448211882,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B24/100","v":959575.16550356313},28915.228128641189,0,1111.035456759701,13991.274438166784,1469879.7510986074,4.7599296709493351E-51,null,0,21,0,0,0,0,0,0,0,1469879.7510986074,0,-1469879.7510986074,-1469879.7510986074,0,null,null,1451076.8482114754,null,1927681.875242746]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B25/100","v":348484.48801231309},348484.48801231309,1720917.8502629609,6002881.3724861573,347320.28567953134,352927.1554923869,-1177.4426606996665,1369168.1374312737,352927.1554923869,1545042.9938471173,38471.57054679322,71226.482016352107,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B25/100","v":1015769.3749239348},28798.518004984002,0,1092.5114574660297,13758.001632845106,1522043.614074762,4.6246825535766422E-51,null,0,22,0,0,0,0,0,0,0,1522043.614074762,0,-1522043.614074762,-1522043.614074762,0,null,null,1502573.4239153035,null,1919901.2003322667]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,11,FALSE)*Inflation!$B26/100","v":121816.4489558628},121816.4489558628,1490984.5863871365,6330305.7665042682,302287.28414381895,327424.39401811105,-5278.7930736013413,1168838.9854426268,327424.39401811105,1329911.7859148816,33114.803469280552,61308.933330676045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,11,FALSE)*Inflation!$B26/100","v":1049529.026643673},25331.857406936142,0,886.75045954149618,11166.852472737002,1508762.6178009552,4.3014199637901717E-51,null,0,23,0,0,0,0,0,0,0,1508762.6178009552,0,-1508762.6178009552,-1508762.6178009552,0,null,null,1489462.3199629565,null,1688790.4937957427]
[2046,{"$f":"'AEG Input File'!$BX$821*Inflation!B26/100","v":0},0,1168838.9854426268,6621353.9087939868,205729.53105048306,291048.14228971902,-17916.908360239551,895707.75151314726,291048.14228971902,1032273.368477887,25703.606875099384,47587.802286830592,{"$f":"'AEG Input File'!$CV$821*Inflation!$B$26/100","v":0},20420.491496664476,0,897.33086093422105,11300.091514435389,396957.46532368305,1.061869156755168E-51,null,0,24,0,0,0,0,0,0,0,396957.46532368305,0,-396957.46532368305,-396957.46532368305,0,null,null,391879.53111496655,null,1361366.0997776317]
[2047,0,0,895707.75151314726,6876999.2614705293,123524.93738357062,255645.35267654218,-27745.287211524028,667807.68604812899,255645.35267654218,781757.71878063818,19465.767197637888,36039.030835787424,0,16054.769362318688,0,669.92661837873038,8436.3888786288207,336311.23556929373,8.4412062212591653E-52,null,0,25,0,0,0,0,0,0,0,336311.23556929373,0,-336311.23556929373,-336311.23556929373,0,null,null,332009.09622930043,null,1070317.9574879126]
[2048,0,0,667807.68604812899,7097614.7498994954,74193.259906854175,220615.48842896576,-30748.667989643436,477940.86560880661,220615.48842896576,572874.2758284678,14264.569468128848,26409.504115692365,0,12220.089072170555,0,481.84865627014386,6067.9222670348863,280059.42200826254,6.5955257947637056E-52,null,0,26,0,0,0,0,0,0,0,280059.42200826254,0,-280059.42200826254,-280059.42200826254,0,null,null,276476.86356379668,null,814672.60481137037]
[2049,0,0,477940.86560880661,7283290.2673379956,34105.961429224626,185675.5174385001,-31829.606761947853,324094.95493225439,185675.5174385001,401017.9102705305,9985.3459657362091,18486.925663471458,0,8910.8567457360678,0,328.79766420143881,4140.5504446160094,227527.99392226126,5.0277094732067211E-52,null,0,27,0,0,0,0,0,0,0,227527.99392226126,0,-227527.99392226126,-227527.99392226126,0,null,null,224617.42469329765,null,594057.11638240458]
[2050,0,0,324094.95493225439,7434249.3045926895,7016.6274598576965,150959.03725469377,-30227.906056915574,203363.8237344762,150959.03725469377,263729.38933336531,6566.8617944007956,12157.924848268141,0,6125.723984158567,0,208.40067527720166,2624.3906287261216,178642.33918552459,3.7038708453258725E-52,null,0,28,0,0,0,0,0,0,0,178642.33918552459,0,-178642.33918552459,-178642.33918552459,0,null,null,176357.12194055947,null,408381.59894390451]
[2051,0,0,203363.8237344762,7550682.4784924695,0,116433.17389977971,-24450.966518953737,111381.61635365023,116433.17389977971,157372.72004406323,3918.5807290971743,7254.882394031315,0,3861.338425338161,0,117.21159301294624,1476.0461110410199,133061.23315230029,2.5885650472233974E-52,null,0,29,0,0,0,0,0,0,0,133061.23315230029,0,-133061.23315230029,-133061.23315230029,0,null,null,131359.09565218523,null,257422.56168921074]
[2052,0,0,111381.61635365023,7632460.1276894957,0,81777.649197026476,-17173.306331375559,46777.273487999308,81777.649197026476,79079.444920824768,1969.0781785285367,3645.5624108500219,0,2114.8408168414653,0,52.591018022934755,662.2789233814691,90222.000544650902,1.6468577681765925E-52,null,0,30,0,0,0,0,0,0,0,90222.000544650902,0,-90222.000544650902,-90222.000544650902,0,null,null,89067.86836937879,null,140989.38778943103]
[2053,0,0,46777.273487999308,7679490.2213863134,0,47030.093696817588,-9876.3196763316937,9623.499467513413,47030.093696817588,28200.386477756361,702.18962329613339,1300.0378166245682,0,888.17607888606824,0,13.911289865532241,175.18493502016747,50109.593440510056,8.5822393095055923E-53,null,0,31,0,0,0,0,0,0,0,50109.593440510056,0,-50109.593440510056,-50109.593440510056,0,null,null,49468.58466515183,null,59211.738592404552]
[2054,0,0,9623.499467513413,7691671.8662818996,0,12181.64489558628,-2558.1454280731186,2.5193003239110112E-10,12181.64489558628,4811.7497337568329,119.81256837054514,221.82166272619,0,182.72467343380444,0,1.2468508376260703,15.701598132216549,12722.952249086662,2.0445782648434787E-53,null,0,32,0,0,0,0,0,0,0,12722.952249086662,0,-12722.952249086662,-12722.952249086662,0,null,null,12560.198503143572,null,12181.644895586964]
[2055,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,4.7290672852071288E-68,null,0,33,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2056,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,4.4372264634777349E-68,null,0,34,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2057,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,4.1633957608883467E-68,null,0,35,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2058,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,3.9064637345999711E-68,null,0,36,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2059,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,3.6653875312801446E-68,null,0,37,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2060,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,3.4391886542982926E-68,null,0,38,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2061,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,3.226948992136483E-68,null,0,39,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2062,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,3.0278070918954289E-68,null,0,40,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2063,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,2.8409546627703589E-68,null,0,41,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2064,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,2.6656332953048632E-68,null,0,42,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2065,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,2.5011313831065612E-68,null,0,43,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2066,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,2.3467812345302706E-68,null,0,44,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2067,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,2.2019563626053538E-68,null,0,45,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2068,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,2.0660689422074292E-68,null,0,46,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2069,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.9385674241534332E-68,null,0,47,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2070,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.818934296535966E-68,null,0,48,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2071,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.7066839842104598E-68,null,0,49,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2072,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.6013608779094758E-68,null,0,50,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2073,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.5025374849845564E-68,null,0,51,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2074,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.4098126942697411E-68,null,0,52,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2075,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.3228101480240511E-68,null,0,53,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2076,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.2411767143448745E-68,null,0,54,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2077,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.164581053851976E-68,null,0,55,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2078,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.0927122748244941E-68,null,0,56,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2079,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,1.0252786713322974E-68,null,0,57,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2080,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,9.62006539239947E-69,null,0,58,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2081,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,9.0263906527757532E-69,null,0,59,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2082,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,8.4693528466957286E-69,null,0,60,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2083,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":1.1613974493229762E-11},0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,7.9466910309022557E-69,null,0,61,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2084,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":1.1613974493229762E-11},0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,7.456283789765584E-69,null,0,62,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2085,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,6.9961406247360663E-69,null,0,63,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2086,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,6.5643938751721204E-69,null,0,64,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":2.5193003239110112E-10},{"$f":"E91+J92","v":7691671.8662818996},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":2.5193003239110112E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":2.5193003239110112E-10},6.2730578065384175E-12,1.1613974493229762E-11,0,{"$f":"AN92*$D$10","v":1.025910023599863E-11},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":2.3668772221269424E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":2.9806095363332972E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":3.1363429794312802E-11},6.1592911377510939E-69,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":3.1363429794312802E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":-3.1363429794312802E-11},-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2088,0,{"$f":"B93","v":0},2.5193003239110112E-10,7691671.8662818996,0,{"$f":"CA294","v":0},0,2.5193003239110112E-10,0,2.5193003239110112E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":6.2730578065384175E-12},1.1613974493229762E-11,0,1.025910023599863E-11,{"$f":"AL93*$T$8","v":0},2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":5.7791881536944564E-69},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,{"$f":"AF93-AE93","v":-3.1363429794312802E-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$16","v":3.0962224509194013E-11},null,{"$f":"C93-J92+AN92","v":6.8394001573324203E-10}]
[2089,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,5.422542134937482E-69,null,0,67,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2090,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,5.0879055021552298E-69,null,0,68,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2091,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,4.7739200092282774E-69,null,0,69,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2092,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,4.479311230300203E-69,null,0,70,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2093,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,4.2028833870505026E-69,null,0,71,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2094,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,3.9435144951875243E-69,null,0,72,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2095,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,3.7001518104616508E-69,null,0,73,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2096,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,3.4718075557147369E-69,null,0,74,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2097,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,3.2575549116224188E-69,null,0,75,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
[2098,0,0,2.5193003239110112E-10,7691671.8662818996,0,0,0,2.5193003239110112E-10,0,2.5193003239110112E-10,6.2730578065384175E-12,1.1613974493229762E-11,0,1.025910023599863E-11,0,2.3668772221269424E-13,2.9806095363332972E-12,3.1363429794312802E-11,3.0565242548562664E-69,null,0,76,0,0,0,0,0,0,0,3.1363429794312802E-11,0,-3.1363429794312802E-11,-3.1363429794312802E-11,0,null,null,3.0962224509194013E-11,null,6.8394001573324203E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":16462.59832995545},{"$f":"$B30","v":46733.91759526333},{"$f":"$B31","v":106510.17271409353},{"$f":"$B32","v":168003.36469065247},{"$f":"$B33","v":261753.15331740011},{"$f":"$B34","v":341354.33243769564},{"$f":"$B35","v":496533.69233822456},{"$f":"$B36","v":606293.35996958253},{"$f":"$B37","v":718769.97488870635},{"$f":"$B38","v":896304.73380422872},{"$f":"$B39","v":381864.56231636601},{"$f":"$B40","v":376844.06369862176},{"$f":"$B41","v":363762.51728392043},{"$f":"$B42","v":354027.89613176783},{"$f":"$B43","v":350298.64247576415},{"$f":"$B44","v":349399.70990465657},{"$f":"$B45","v":347164.8018380634},{"$f":"$B46","v":345258.63354914053},{"$f":"$B47","v":346555.24702753231},{"$f":"$B48","v":347475.55500208883},{"$f":"$B49","v":348484.48801231309},{"$f":"$B50","v":121816.4489558628},{"$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":7691671.8662819006},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":3292.5196659910903},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3292.5196659910903,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":5268.0314655857437},{"$f":"E$135*$A137","v":9346.7835190526657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14614.814984638409,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,3160.8188793514464,{"$f":"E$135*$A138","v":14954.853630484266},{"$f":"F$135*$A137","v":21302.034542818707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39417.707052654419,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,1896.4913276108678,8972.9121782905604,{"$f":"F$135*$A138","v":34083.255268509929},{"$f":"G$135*$A137","v":33600.672938130498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78553.331712541854,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,1896.4913276108678,5383.7473069743355,20449.953161105957,{"$f":"G$135*$A138","v":53761.076701008787},{"$f":"H$135*$A137","v":52350.630663480028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133841.89916017998,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,948.24566380543388,5383.7473069743355,12269.971896663574,32256.646020605272,{"$f":"H$135*$A138","v":83761.009061568038},{"$f":"I$135*$A137","v":68270.866487539126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202890.48643715581,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,2691.8736534871678,12269.971896663574,19353.987612363162,50256.605436940823,{"$f":"I$135*$A138","v":109233.38638006261},{"$f":"J$135*$A137","v":99306.738467644915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293112.56344716228,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,6134.9859483317869,19353.987612363162,30153.963262164492,65540.031828037565,{"$f":"J$135*$A138","v":158890.78154823187},{"$f":"K$135*$A137","v":121258.67199391651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401332.42219304538,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,9676.993806181581,30153.963262164492,39324.019096822536,95334.468928939124,{"$f":"K$135*$A138","v":194013.87519026641},{"$f":"L$135*$A137","v":143753.99497774127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512257.31526211544,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,15076.981631082246,39324.019096822536,57200.681357363464,116408.32511415984,{"$f":"L$135*$A138","v":230006.39196438604},{"$f":"M$135*$A137","v":179260.94676084575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637277.34592465986,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,19662.009548411268,57200.681357363464,69844.995068495904,138003.83517863162,{"$f":"M$135*$A138","v":286817.51481735322},{"$f":"N$135*$A137","v":76372.912463273198},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647901.94843352865,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,28600.340678681732,69844.995068495904,82802.301107178966,172090.5088904119,{"$f":"N$135*$A138","v":122196.65994123713},{"$f":"O$135*$A137","v":75368.812739724352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550903.61842573003,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,34922.497534247952,82802.301107178966,103254.30533424714,73317.99596474228,{"$f":"O$135*$A138","v":120590.10038355897},{"$f":"P$135*$A137","v":72752.503456784092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,487639.70378075936,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,41401.150553589483,103254.30533424714,43990.797578845362,72354.060230135379,{"$f":"P$135*$A138","v":116404.00553085454},{"$f":"Q$135*$A137","v":70805.57922635357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448209.8984540255,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,51627.15266712357,43990.797578845362,43412.436138081226,69842.403318512719,{"$f":"Q$135*$A138","v":113288.92676216571},{"$f":"R$135*$A137","v":70059.728495152827},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392221.44495988142,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,21995.398789422681,43412.436138081226,41905.441991107633,67973.356057299432,{"$f":"R$135*$A138","v":112095.56559224453},{"$f":"S$135*$A137","v":69879.941980931311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357262.14054908685,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,21706.218069040613,41905.441991107633,40784.013634379655,67257.339355346718,{"$f":"S$135*$A138","v":111807.90716949011},{"$f":"T$135*$A137","v":69432.960367612686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352893.88058697747,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,20952.720995553816,40784.013634379655,40354.403613208029,67084.744301694067,{"$f":"T$135*$A138","v":111092.7365881803},{"$f":"U$135*$A137","v":69051.726709828115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349320.34584284399,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20392.006817189827,40354.403613208029,40250.846581016434,66655.641952908176,{"$f":"U$135*$A138","v":110482.76273572497},{"$f":"V$135*$A137","v":69311.049405506463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347446.7111055539,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20177.201806604015,40250.846581016434,39993.3851717449,66289.657641434984,{"$f":"V$135*$A138","v":110897.67904881034},{"$f":"W$135*$A137","v":69495.111000417775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347103.88125002844,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20125.423290508217,39993.3851717449,39773.794584860989,66538.607429286203,{"$f":"W$135*$A138","v":111192.17760066842},{"$f":"X$135*$A137","v":69696.897602462617},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347320.28567953134,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19996.69258587245,39773.794584860989,39923.164457571722,66715.306560401063,{"$f":"X$135*$A138","v":111515.0361639402},{"$f":"Y$135*$A137","v":24363.289791172559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302287.28414381895,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19886.897292430494,39923.164457571722,40029.183936240632,66909.021698364115,{"$f":"Y$135*$A138","v":38981.263665876097},{"$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,205729.53105048306,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19961.582228785861,40029.183936240632,40145.413019018466,23388.758199525659,{"$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,123524.93738357062,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20014.591968120316,40145.413019018466,14033.254919715393,0,{"$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,74193.259906854175,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20072.706509509233,14033.254919715393,0,0,{"$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,34105.961429224626,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7016.6274598576965,0,0,0,{"$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,7016.6274598576965,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":16462.59832995545},46733.917595263338,106510.17271409351,168003.36469065247,261753.15331740014,341354.3324376957,496533.69233822462,606293.35996958253,718769.97488870635,896304.73380422883,381864.56231636601,376844.06369862182,363762.51728392049,354027.89613176783,350298.64247576409,349399.70990465657,347164.8018380634,345258.63354914053,346555.24702753231,347475.55500208877,348484.48801231314,121816.44895586281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,7691671.8662819006]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":16462.59832995545},{"$f":"$B30","v":46733.91759526333},{"$f":"$B31","v":106510.17271409353},{"$f":"$B32","v":168003.36469065247},{"$f":"$B33","v":261753.15331740011},{"$f":"$B34","v":341354.33243769564},{"$f":"$B35","v":496533.69233822456},{"$f":"$B36","v":606293.35996958253},{"$f":"$B37","v":718769.97488870635},{"$f":"$B38","v":896304.73380422872},{"$f":"$B39","v":381864.56231636601},{"$f":"$B40","v":376844.06369862176},{"$f":"$B41","v":363762.51728392043},{"$f":"$B42","v":354027.89613176783},{"$f":"$B43","v":350298.64247576415},{"$f":"$B44","v":349399.70990465657},{"$f":"$B45","v":347164.8018380634},{"$f":"$B46","v":345258.63354914053},{"$f":"$B47","v":346555.24702753231},{"$f":"$B48","v":347475.55500208883},{"$f":"$B49","v":348484.48801231309},{"$f":"$B50","v":121816.4489558628},{"$f":"$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:$BZ227)","v":7691671.8662819006}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":1646.2598329955451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1646.2598329955451]
[0.1,3,0,{"$f":"D$227*$A230","v":1646.2598329955451},{"$f":"E$227*$A229","v":4673.3917595263329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6319.6515925218782]
[0.1,4,0,1646.2598329955451,{"$f":"E$227*$A230","v":4673.3917595263329},{"$f":"F$227*$A229","v":10651.017271409353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16970.668863931231]
[0.1,5,0,1646.2598329955451,4673.3917595263329,{"$f":"F$227*$A230","v":10651.017271409353},{"$f":"G$227*$A229","v":16800.336469065249},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33771.005332996479]
[0.1,6,0,1646.2598329955451,4673.3917595263329,10651.017271409353,{"$f":"G$227*$A230","v":16800.336469065249},{"$f":"H$227*$A229","v":26175.315331740014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59946.320664736493]
[0.1,7,0,1646.2598329955451,4673.3917595263329,10651.017271409353,16800.336469065249,{"$f":"H$227*$A230","v":26175.315331740014},{"$f":"I$227*$A229","v":34135.433243769563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94081.753908506056]
[0.1,8,0,1646.2598329955451,4673.3917595263329,10651.017271409353,16800.336469065249,26175.315331740014,{"$f":"I$227*$A230","v":34135.433243769563},{"$f":"J$227*$A229","v":49653.369233822457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143735.12314232852]
[0.1,9,0,1646.2598329955451,4673.3917595263329,10651.017271409353,16800.336469065249,26175.315331740014,34135.433243769563,{"$f":"J$227*$A230","v":49653.369233822457},{"$f":"K$227*$A229","v":60629.335996958253},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204364.45913928677]
[0.1,10,0,1646.2598329955451,4673.3917595263329,10651.017271409353,16800.336469065249,26175.315331740014,34135.433243769563,49653.369233822457,{"$f":"K$227*$A230","v":60629.335996958253},{"$f":"L$227*$A229","v":71876.997488870635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276241.45662815741]
[0,11,0,1646.2598329955451,4673.3917595263329,10651.017271409353,16800.336469065249,26175.315331740014,34135.433243769563,49653.369233822457,60629.335996958253,{"$f":"L$227*$A230","v":71876.997488870635},{"$f":"M$227*$A229","v":89630.473380422874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365871.93000858027]
[0,12,0,0,4673.3917595263329,10651.017271409353,16800.336469065249,26175.315331740014,34135.433243769563,49653.369233822457,60629.335996958253,71876.997488870635,{"$f":"M$227*$A230","v":89630.473380422874},{"$f":"N$227*$A229","v":38186.456231636599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402412.12640722125]
[0,13,0,0,0,10651.017271409353,16800.336469065249,26175.315331740014,34135.433243769563,49653.369233822457,60629.335996958253,71876.997488870635,89630.473380422874,{"$f":"N$227*$A230","v":38186.456231636599},{"$f":"O$227*$A229","v":37684.406369862176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435423.14101755712]
[0,14,0,0,0,0,16800.336469065249,26175.315331740014,34135.433243769563,49653.369233822457,60629.335996958253,71876.997488870635,89630.473380422874,38186.456231636599,{"$f":"O$227*$A230","v":37684.406369862176},{"$f":"P$227*$A229","v":36376.251728392046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461148.37547453988]
[0,15,0,0,0,0,0,26175.315331740014,34135.433243769563,49653.369233822457,60629.335996958253,71876.997488870635,89630.473380422874,38186.456231636599,37684.406369862176,{"$f":"P$227*$A230","v":36376.251728392046},{"$f":"Q$227*$A229","v":35402.789613176785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479750.82861865137]
[0,16,0,0,0,0,0,0,34135.433243769563,49653.369233822457,60629.335996958253,71876.997488870635,89630.473380422874,38186.456231636599,37684.406369862176,36376.251728392046,{"$f":"Q$227*$A230","v":35402.789613176785},{"$f":"R$227*$A229","v":35029.864247576414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,488605.37753448769]
[0,17,0,0,0,0,0,0,0,49653.369233822457,60629.335996958253,71876.997488870635,89630.473380422874,38186.456231636599,37684.406369862176,36376.251728392046,35402.789613176785,{"$f":"R$227*$A230","v":35029.864247576414},{"$f":"S$227*$A229","v":34939.970990465656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489409.91528118378]
[0,18,0,0,0,0,0,0,0,0,60629.335996958253,71876.997488870635,89630.473380422874,38186.456231636599,37684.406369862176,36376.251728392046,35402.789613176785,35029.864247576414,{"$f":"S$227*$A230","v":34939.970990465656},{"$f":"T$227*$A229","v":34716.480183806343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474473.02623116772]
[0,19,0,0,0,0,0,0,0,0,0,71876.997488870635,89630.473380422874,38186.456231636599,37684.406369862176,36376.251728392046,35402.789613176785,35029.864247576414,34939.970990465656,{"$f":"T$227*$A230","v":34716.480183806343},{"$f":"U$227*$A229","v":34525.863354914058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448369.55358912353]
[0,20,0,0,0,0,0,0,0,0,0,0,89630.473380422874,38186.456231636599,37684.406369862176,36376.251728392046,35402.789613176785,35029.864247576414,34939.970990465656,34716.480183806343,{"$f":"U$227*$A230","v":34525.863354914058},{"$f":"V$227*$A229","v":34655.524702753231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411148.08080300613]
[0,21,0,0,0,0,0,0,0,0,0,0,0,38186.456231636599,37684.406369862176,36376.251728392046,35402.789613176785,35029.864247576414,34939.970990465656,34716.480183806343,34525.863354914058,{"$f":"V$227*$A230","v":34655.524702753231},{"$f":"W$227*$A229","v":34747.555500208888},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356265.16292279219]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,37684.406369862176,36376.251728392046,35402.789613176785,35029.864247576414,34939.970990465656,34716.480183806343,34525.863354914058,34655.524702753231,{"$f":"W$227*$A230","v":34747.555500208888},{"$f":"X$227*$A229","v":34848.448801231309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352927.1554923869]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,36376.251728392046,35402.789613176785,35029.864247576414,34939.970990465656,34716.480183806343,34525.863354914058,34655.524702753231,34747.555500208888,{"$f":"X$227*$A230","v":34848.448801231309},{"$f":"Y$227*$A229","v":12181.64489558628},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327424.39401811105]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35402.789613176785,35029.864247576414,34939.970990465656,34716.480183806343,34525.863354914058,34655.524702753231,34747.555500208888,34848.448801231309,{"$f":"Y$227*$A230","v":12181.64489558628},{"$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,291048.14228971902]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35029.864247576414,34939.970990465656,34716.480183806343,34525.863354914058,34655.524702753231,34747.555500208888,34848.448801231309,12181.64489558628,{"$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,255645.35267654218]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34939.970990465656,34716.480183806343,34525.863354914058,34655.524702753231,34747.555500208888,34848.448801231309,12181.64489558628,0,{"$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,220615.48842896576]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34716.480183806343,34525.863354914058,34655.524702753231,34747.555500208888,34848.448801231309,12181.64489558628,0,0,{"$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,185675.5174385001]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34525.863354914058,34655.524702753231,34747.555500208888,34848.448801231309,12181.64489558628,0,0,0,{"$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,150959.03725469377]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34655.524702753231,34747.555500208888,34848.448801231309,12181.64489558628,0,0,0,0,{"$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,116433.17389977971]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34747.555500208888,34848.448801231309,12181.64489558628,0,0,0,0,0,{"$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,81777.649197026476]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34848.448801231309,12181.64489558628,0,0,0,0,0,0,{"$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,47030.093696817588]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12181.64489558628,0,0,0,0,0,0,0,{"$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,12181.64489558628]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":16462.59832995545},46733.91759526333,106510.17271409351,168003.3646906525,261753.15331740014,341354.33243769564,496533.69233822456,606293.35996958241,718769.97488870635,896304.73380422895,381864.56231636595,376844.0636986217,363762.51728392037,354027.89613176783,350298.64247576409,349399.70990465657,347164.80183806334,345258.63354914059,346555.24702753231,347475.55500208883,348484.48801231314,121816.44895586278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,7691671.8662818996]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":16462.59832995545},{"$f":"$B30","v":46733.91759526333},{"$f":"$B31","v":106510.17271409353},{"$f":"$B32","v":168003.36469065247},{"$f":"$B33","v":261753.15331740011},{"$f":"$B34","v":341354.33243769564},{"$f":"$B35","v":496533.69233822456},{"$f":"$B36","v":606293.35996958253},{"$f":"$B37","v":718769.97488870635},{"$f":"$B38","v":896304.73380422872},{"$f":"$B39","v":381864.56231636601},{"$f":"$B40","v":376844.06369862176},{"$f":"$B41","v":363762.51728392043},{"$f":"$B42","v":354027.89613176783},{"$f":"$B43","v":350298.64247576415},{"$f":"$B44","v":349399.70990465657},{"$f":"$B45","v":347164.8018380634},{"$f":"$B46","v":345258.63354914053},{"$f":"$B47","v":346555.24702753231},{"$f":"$B48","v":347475.55500208883},{"$f":"$B49","v":348484.48801231309},{"$f":"$B50","v":121816.4489558628},{"$f":"$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:$BZ321)","v":7691671.8662819006}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":1646.2598329955451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1646.2598329955451]
[0.1,3,0,{"$f":"D$321*$A324","v":1646.2598329955451},{"$f":"E$321*$A323","v":4673.3917595263329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6319.6515925218782]
[0.1,4,0,1646.2598329955451,{"$f":"E$321*$A324","v":4673.3917595263329},{"$f":"F$321*$A323","v":10651.017271409353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16970.668863931231]
[0.1,5,0,1646.2598329955451,4673.3917595263329,{"$f":"F$321*$A324","v":10651.017271409353},{"$f":"G$321*$A323","v":16800.336469065249},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33771.005332996479]
[0.1,6,0,1646.2598329955451,4673.3917595263329,10651.017271409353,{"$f":"G$321*$A324","v":16800.336469065249},{"$f":"H$321*$A323","v":26175.315331740014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59946.320664736493]
[0.1,7,0,1646.2598329955451,4673.3917595263329,10651.017271409353,16800.336469065249,{"$f":"H$321*$A324","v":26175.315331740014},{"$f":"I$321*$A323","v":34135.433243769563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94081.753908506056]
[0.1,8,0,1646.2598329955451,4673.3917595263329,10651.017271409353,16800.336469065249,26175.315331740014,{"$f":"I$321*$A324","v":34135.433243769563},{"$f":"J$321*$A323","v":49653.369233822457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143735.12314232852]
[0.1,9,0,1646.2598329955451,4673.3917595263329,10651.017271409353,16800.336469065249,26175.315331740014,34135.433243769563,{"$f":"J$321*$A324","v":49653.369233822457},{"$f":"K$321*$A323","v":60629.335996958253},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204364.45913928677]
[0.1,10,0,1646.2598329955451,4673.3917595263329,10651.017271409353,16800.336469065249,26175.315331740014,34135.433243769563,49653.369233822457,{"$f":"K$321*$A324","v":60629.335996958253},{"$f":"L$321*$A323","v":71876.997488870635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276241.45662815741]
[0,11,0,1646.2598329955451,4673.3917595263329,10651.017271409353,16800.336469065249,26175.315331740014,34135.433243769563,49653.369233822457,60629.335996958253,{"$f":"L$321*$A324","v":71876.997488870635},{"$f":"M$321*$A323","v":89630.473380422874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365871.93000858027]
[0,12,0,0,4673.3917595263329,10651.017271409353,16800.336469065249,26175.315331740014,34135.433243769563,49653.369233822457,60629.335996958253,71876.997488870635,{"$f":"M$321*$A324","v":89630.473380422874},{"$f":"N$321*$A323","v":38186.456231636599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402412.12640722125]
[0,13,0,0,0,10651.017271409353,16800.336469065249,26175.315331740014,34135.433243769563,49653.369233822457,60629.335996958253,71876.997488870635,89630.473380422874,{"$f":"N$321*$A324","v":38186.456231636599},{"$f":"O$321*$A323","v":37684.406369862176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435423.14101755712]
[0,14,0,0,0,0,16800.336469065249,26175.315331740014,34135.433243769563,49653.369233822457,60629.335996958253,71876.997488870635,89630.473380422874,38186.456231636599,{"$f":"O$321*$A324","v":37684.406369862176},{"$f":"P$321*$A323","v":36376.251728392046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461148.37547453988]
[0,15,0,0,0,0,0,26175.315331740014,34135.433243769563,49653.369233822457,60629.335996958253,71876.997488870635,89630.473380422874,38186.456231636599,37684.406369862176,{"$f":"P$321*$A324","v":36376.251728392046},{"$f":"Q$321*$A323","v":35402.789613176785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479750.82861865137]
[0,16,0,0,0,0,0,0,34135.433243769563,49653.369233822457,60629.335996958253,71876.997488870635,89630.473380422874,38186.456231636599,37684.406369862176,36376.251728392046,{"$f":"Q$321*$A324","v":35402.789613176785},{"$f":"R$321*$A323","v":35029.864247576414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,488605.37753448769]
[0,17,0,0,0,0,0,0,0,49653.369233822457,60629.335996958253,71876.997488870635,89630.473380422874,38186.456231636599,37684.406369862176,36376.251728392046,35402.789613176785,{"$f":"R$321*$A324","v":35029.864247576414},{"$f":"S$321*$A323","v":34939.970990465656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489409.91528118378]
[0,18,0,0,0,0,0,0,0,0,60629.335996958253,71876.997488870635,89630.473380422874,38186.456231636599,37684.406369862176,36376.251728392046,35402.789613176785,35029.864247576414,{"$f":"S$321*$A324","v":34939.970990465656},{"$f":"T$321*$A323","v":34716.480183806343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474473.02623116772]
[0,19,0,0,0,0,0,0,0,0,0,71876.997488870635,89630.473380422874,38186.456231636599,37684.406369862176,36376.251728392046,35402.789613176785,35029.864247576414,34939.970990465656,{"$f":"T$321*$A324","v":34716.480183806343},{"$f":"U$321*$A323","v":34525.863354914058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448369.55358912353]
[0,20,0,0,0,0,0,0,0,0,0,0,89630.473380422874,38186.456231636599,37684.406369862176,36376.251728392046,35402.789613176785,35029.864247576414,34939.970990465656,34716.480183806343,{"$f":"U$321*$A324","v":34525.863354914058},{"$f":"V$321*$A323","v":34655.524702753231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411148.08080300613]
[0,21,0,0,0,0,0,0,0,0,0,0,0,38186.456231636599,37684.406369862176,36376.251728392046,35402.789613176785,35029.864247576414,34939.970990465656,34716.480183806343,34525.863354914058,{"$f":"V$321*$A324","v":34655.524702753231},{"$f":"W$321*$A323","v":34747.555500208888},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356265.16292279219]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,37684.406369862176,36376.251728392046,35402.789613176785,35029.864247576414,34939.970990465656,34716.480183806343,34525.863354914058,34655.524702753231,{"$f":"W$321*$A324","v":34747.555500208888},{"$f":"X$321*$A323","v":34848.448801231309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352927.1554923869]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,36376.251728392046,35402.789613176785,35029.864247576414,34939.970990465656,34716.480183806343,34525.863354914058,34655.524702753231,34747.555500208888,{"$f":"X$321*$A324","v":34848.448801231309},{"$f":"Y$321*$A323","v":12181.64489558628},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327424.39401811105]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35402.789613176785,35029.864247576414,34939.970990465656,34716.480183806343,34525.863354914058,34655.524702753231,34747.555500208888,34848.448801231309,{"$f":"Y$321*$A324","v":12181.64489558628},{"$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,291048.14228971902]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35029.864247576414,34939.970990465656,34716.480183806343,34525.863354914058,34655.524702753231,34747.555500208888,34848.448801231309,12181.64489558628,{"$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,255645.35267654218]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34939.970990465656,34716.480183806343,34525.863354914058,34655.524702753231,34747.555500208888,34848.448801231309,12181.64489558628,0,{"$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,220615.48842896576]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34716.480183806343,34525.863354914058,34655.524702753231,34747.555500208888,34848.448801231309,12181.64489558628,0,0,{"$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,185675.5174385001]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34525.863354914058,34655.524702753231,34747.555500208888,34848.448801231309,12181.64489558628,0,0,0,{"$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,150959.03725469377]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34655.524702753231,34747.555500208888,34848.448801231309,12181.64489558628,0,0,0,0,{"$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,116433.17389977971]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34747.555500208888,34848.448801231309,12181.64489558628,0,0,0,0,0,{"$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,81777.649197026476]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34848.448801231309,12181.64489558628,0,0,0,0,0,0,{"$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,47030.093696817588]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12181.64489558628,0,0,0,0,0,0,0,{"$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,12181.64489558628]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":16462.59832995545},46733.91759526333,106510.17271409351,168003.3646906525,261753.15331740014,341354.33243769564,496533.69233822456,606293.35996958241,718769.97488870635,896304.73380422895,381864.56231636595,376844.0636986217,363762.51728392037,354027.89613176783,350298.64247576409,349399.70990465657,347164.80183806334,345258.63354914059,346555.24702753231,347475.55500208883,348484.48801231314,121816.44895586278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,7691671.8662818996]

{"sheet":"CTA HPWH w Ancil","index":8,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":1.6049025891917708E-49},null,{"$f":"L8","v":1.6049025891917708E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":2.2405566237254901E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":109531.69587162751},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":784571.56780375948},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":9872720.5823648125},{"$f":"SUM(C25:C104)","v":9872720.5823648125},null,null,{"$f":"SUM(F25:F104)","v":9872720.5823648125},{"$f":"SUM(G25:G104)","v":9872720.5823648125},{"$f":"SUM(H25:H104)","v":-9.0039975475519896E-11},null,{"$f":"SUM(J25:J104)","v":9872720.5823648125},null,{"$f":"SUM(L25:L104)","v":1089685.0823769374},2017449.0882560972,21784542.077866554,814499.44804509706,0,32858.021551407845,413781.2112330962,37185505.089819342,1.6049025891917708E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":1159969.5781253339}]
[2023,{"$f":"(HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"(HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"(HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B5/100","v":25573.987973562427},{"$f":"B29","v":25573.987973562427},{"$f":"I28+C29","v":25573.987973562427},2557.398797356243,5114.797594712486,{"$f":"CA230","v":2557.398797356243},537.05374744481105,22479.535428761374,2557.398797356243,24026.7617011619,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":598.26636635893124},1107.6337144235636,{"$f":"(HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B5/100","v":85019.059333522266},383.60981960343639,{"$f":"AL29*$T$8","v":0},-0.82834137261230467,-10.431306581795361,89654.708383310033,{"$f":"S29/(1+$D$3)^(A29-1)","v":9.7388103262417862E-52},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,89654.708383310033,0,-89654.708383310033,{"$f":"AF29-AE29","v":-89654.708383310033},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":88507.833086983534},null,{"$f":"C29-J28+AN28","v":25573.987973562427}]
[2025,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B6/100","v":63976.588028715698},63976.588028715698,86456.123457477079,11512.456397584057,20978.993757283119,8955.057600227814,2525.0265929816137,74976.03926426766,8955.057600227814,80716.081360872369,2009.830425885722,3721.0113507362162,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B6/100","v":95345.893692549638},1304.8976580738283,0,48.304830671870626,608.30294704581343,111993.29850519091,1.1414606447930994E-51,null,0,3,0,0,0,0,0,0,0,111993.29850519091,0,-111993.29850519091,-111993.29850519091,0,null,null,110560.66490762703,null,86993.177204921885]
[2026,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B7/100","v":139739.95045475621},139739.95045475621,214715.98971902387,34441.509043287493,53330.70395106425,22929.052645703436,6384.3467741257709,185402.59029919468,22929.052645703436,200059.29000910927,4981.4763212268208,9222.7332694199376,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B7/100","v":118166.21315415058},3266.671050891754,0,151.30812978454242,1905.4239499389453,160622.87852111598,1.5360749696886408E-51,null,0,4,0,0,0,0,0,0,0,160622.87852111598,0,-160622.87852111598,-160622.87852111598,0,null,null,158568.16868241876,null,217778.07005945029]
[2027,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B8/100","v":217687.50939751632},217687.50939751632,403090.099696711,79139.312628742569,103483.91434109307,44697.803585455069,12345.083258683981,346047.21285257197,44697.803585455069,374568.65627464151,9326.7595412385726,17267.615054260976,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B8/100","v":154213.04223849589},6188.0479021689471,0,300.83059948230203,3788.3610744796056,235782.45999558136,2.1156927777527101E-51,null,0,5,0,0,0,0,0,0,0,235782.45999558136,0,-235782.45999558136,-235782.45999558136,0,null,null,232766.29850721985,null,412536.52681126317]
[2028,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B9/100","v":336481.69489227241},336481.69489227241,682528.90774484444,157485.28570342489,174102.63882843533,78345.973074682319,20108.899808288133,584074.03486187407,78345.973074682319,633301.47130335926,15769.206635453644,29195.197827084863,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B9/100","v":210464.08100555607},10564.806271771209,0,521.3802605703828,6565.7439354438784,351426.38901056233,2.9587725460032756E-51,null,0,6,0,0,0,0,0,0,0,351426.38901056233,0,-351426.38901056233,-351426.38901056233,0,null,null,346930.89455967117,null,704320.41811808059]
[2029,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B10/100","v":437393.18692910078},437393.18692910078,1021467.2217909748,279570.57747101726,261889.9884962436,122085.2917675924,29358.986313016754,870022.94371036568,122085.2917675924,945745.08275067026,23549.052560491687,43598.848314805902,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B10/100","v":284359.8434641948},15950.514479587488,0,785.24607338790213,9888.6072873902885,500217.40394745051,3.9515921083999315E-51,null,0,7,0,0,0,0,0,0,0,500217.40394745051,0,-500217.40394745051,-500217.40394745051,0,null,null,493818.55447568424,null,1063367.6319724992]
[2030,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B11/100","v":633989.55965872551},633989.55965872551,1504012.5033690911,465054.82520448219,376228.91201380949,185484.24773346496,40056.379498872353,1278471.8761367537,185484.24773346496,1391242.1897529224,34641.930524847769,64136.264947609729,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B11/100","v":392002.43630989932},23629.078497954484,0,1160.587790968747,14615.287202793124,715669.83300753823,5.3047158286396301E-51,null,0,8,0,0,0,0,0,0,0,715669.83300753823,0,-715669.83300753823,-715669.83300753823,0,null,null,706514.88658472162,null,1575271.8998636324]
[2031,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B12/100","v":773149.36259001691},773149.36259001691,2051621.2387267705,727854.00919694884,513375.3369795605,262799.18399246666,52620.992127289705,1736201.0626070141,262799.18399246666,1893911.1506668923,47158.387651605619,87309.304045743746,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B12/100","v":524702.92659845029},32444.055220802762,0,1579.4774840379482,19890.366966803049,975883.70195991022,6.787089543278264E-51,null,0,9,0,0,0,0,0,0,0,975883.70195991022,0,-975883.70195991022,-975883.70195991022,0,null,null,963400.06412261596,null,2162937.0147201843]
[2032,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B13/100","v":915746.61936730146},915746.61936730146,2651947.6819743156,1082227.8551261458,653972.30228386016,354373.8459291968,62915.675834479305,2234658.1602106397,354373.8459291968,2443302.9210924776,60838.242735202686,112636.26466236322,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B13/100","v":683576.26459435956},42238.26675142529,0,2031.6336615852956,25584.371717495396,1281278.8900516285,8.3611359709991682E-51,null,0,10,0,0,0,0,0,0,0,1281278.8900516285,0,-1281278.8900516285,-1281278.8900516285,0,null,null,1264888.5951836526,null,2815884.4500950193]
[2033,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B14/100","v":1140789.3709521391},1140789.3709521391,3375447.5311627788,1550680.6381505565,812446.10803796002,468452.78302441072,72238.598252845346,2834756.1498855227,468452.78302441072,3105101.840524151,77317.035829051354,143145.19484816337,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B14/100","v":882658.25874758034},54034.49962676943,0,2573.216795181962,32404.530522627232,1660585.5193937845,1.0167611950705879E-50,null,0,11,0,0,0,0,0,0,0,1660585.5193937845,0,-1660585.5193937845,-1660585.5193937845,0,null,null,1639343.0822259807,null,3602299.9751179619]
[2034,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B15/100","v":489825.57264363335},489825.57264363335,3324581.7225291561,2065558.5796419743,826137.31556210446,514877.94149141776,65364.468554844207,2744339.3124828944,514877.94149141776,3034460.5175060253,75558.066885900029,139888.62985702776,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B15/100","v":979414.21118650178},54355.091471057771,0,2467.4679770084676,31072.83518601548,1797634.2440549294,1.0327498730431101E-50,null,0,12,0,0,0,0,0,0,0,1797634.2440549294,0,-1797634.2440549294,-1797634.2440549294,0,null,null,1774638.6608500548,null,3623672.7647371846]
[2035,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B16/100","v":483687.82265737362},483687.82265737362,3228027.1351402681,2622407.6445962582,703591.92275807378,556849.06495428365,30816.000138795927,2640362.0700471886,556849.06495428365,2934194.6025937283,73061.445604583831,135266.37117957088,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B16/100","v":1077196.7010117776},53887.239688547103,0,2334.6966089600032,29400.844758892097,1927996.3638066154,1.0392885183559974E-50,null,0,13,0,0,0,0,0,0,0,1927996.3638066154,0,-1927996.3638066154,-1927996.3638066154,0,null,null,1903333.1705295432,null,3592482.6459031403]
[2036,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B17/100","v":466960.66435354814},466960.66435354814,3107322.7344007366,3211978.7809404209,623665.09543863137,589571.13634416275,7159.7314098384104,2510591.8666467355,589571.13634416275,2808957.300523736,69943.036783041025,129492.93155414423,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B17/100","v":1174466.1533666637},52538.913679536068,0,2181.0543567725231,27466.027195173247,2045659.2532794934,1.0346639435403787E-50,null,0,14,0,0,0,0,0,0,0,2045659.2532794934,0,-2045659.2532794934,-2045659.2532794934,0,null,null,2019490.900221477,null,3502594.2453024047]
[2037,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B18/100","v":454552.35863528447},454552.35863528447,2965144.2252820199,3825236.4022083608,573799.79304819752,613257.62126793968,-8286.1439261458545,2360172.747940226,613257.62126793968,2662658.4866111232,66300.196316616959,122748.55623277278,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B18/100","v":1271881.8477855499},50513.632013902898,0,2009.9678190716982,25311.533666560572,2152023.3551024147,1.0212900520301827E-50,null,0,15,0,0,0,0,0,0,0,2152023.3551024147,0,-2152023.3551024147,-2152023.3551024147,0,null,null,2124494.3779009888,null,3367575.4675935265]
[2038,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B19/100","v":449942.15978449525},449942.15978449525,2810114.9077247214,4449840.0699655227,502959.84518159053,624603.66775716201,-25545.202740870009,2211056.4427084294,624603.66775716201,2510585.6752165752,62513.583312892719,115737.99962748413,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B19/100","v":1370636.4560035109},48063.90009165123,0,1836.4673941458561,23126.642045409539,2246518.716232256,1.0003414482300728E-50,null,0,16,0,0,0,0,0,0,0,2246518.716232256,0,-2246518.716232256,-2246518.716232256,0,null,null,2217780.9414422652,null,3204260.0061100819]
[2039,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B20/100","v":448989.02512197348},448989.02512197348,2660045.4678304028,5075603.3215419715,458782.00770133926,625763.25157644914,-35066.061213773071,2069348.2774677265,625763.25157644914,{"$f":"(+I44+D44)/2","v":2364696.8726490648},58880.952128961711,109012.52582912189,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B20/100","v":1471325.1804895767},45429.680452123401,0,1671.1144180487065,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":21044.351283519565},2333127.056177801,9.7479370035965998E-51,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,2333127.056177801,0,-2333127.056177801,-2333127.056177801,0,null,null,2303281.3756533479,null,3028645.3634748934]
[2040,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B21/100","v":446256.39191607782},446256.39191607782,2515604.6693838043,5682593.2563441563,453335.3799342484,606989.93480218446,-32267.456522266573,1940882.1911038866,606989.93480218446,2228243.4302438456,55483.261413071748,102722.02213424128,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B21/100","v":1573738.5175070101},42737.077557217832,0,1519.6437563809645,19136.880568854187,2402327.3377389605,9.4176513527720248E-51,null,0,18,0,0,0,0,0,0,0,2402327.3377389605,0,-2402327.3377389605,-2402327.3377389605,0,null,null,2371596.4377446943,null,2849138.5038145222]
[2041,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B22/100","v":443923.05385366676},443923.05385366676,2384805.2449575532,6256660.5602727057,448887.25179602008,574067.3039285494,-26287.810947831156,1837025.7519768351,574067.3039285494,2110915.4984671939,52561.795911833127,97313.204479337641,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B22/100","v":1677987.3857269147},40291.074342990069,0,1389.5975455907762,17499.208059179484,2461109.5699943956,9.0526863907880808E-51,null,0,19,0,0,0,0,0,0,0,2461109.5699943956,0,-2461109.5699943956,-2461109.5699943956,0,null,null,2429626.7196424473,null,2686071.6228660047]
[2042,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B23/100","v":445746.66214079148},445746.66214079148,2282772.4141176264,6783727.8684786037,446625.02526783623,527067.30820589839,-16892.879416993052,{"$f":"D47-J47-H47","v":1772597.9853287211},527067.30820589839,2027685.1997231739,50489.361473107027,93476.287707238313,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B23/100","v":1784746.9907311744},38366.264716173697,0,1294.931204005562,16307.074399432147,2511748.2184370295,8.6687949522894112E-51,null,0,20,0,0,0,0,0,0,0,2511748.2184370295,0,-2511748.2184370295,-2511748.2184370295,0,null,null,2479617.5915657501,null,2557750.9810782466]
[2043,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B24/100","v":447055.76078050822},447055.76078050822,{"$f":"I47+C48","v":2219653.7461092295},7241421.8156673387,446332.25082742941,457693.94718873524,-2385.9562358742246,1764345.7551563685,457693.94718873524,1991999.750632799,49600.793790756696,91831.188504172038,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B24/100","v":1894005.4143592142},37166.091504792843,0,1250.606105508585,15748.888237328287,2547296.9296905077,8.2489429678105571E-51,null,0,21,0,0,0,0,0,0,0,2547296.9296905077,0,-2547296.9296905077,-2547296.9296905077,0,null,null,2514711.5588410473,null,2477739.4336528564]
[2044,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B25/100","v":448460.47876407491},448460.47876407491,2212806.2339204433,7694979.2534681177,446743.73833330988,453557.43780077941,-1430.8768881686015,1760679.6730078324,453557.43780077941,1986742.9534641379,49469.899541257029,91588.85015469676,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B25/100","v":2005840.6279016223},37027.589478422939,0,1216.6719037577461,15321.55468406728,2654022.6314646034,8.0641658668849603E-51,null,0,22,0,0,0,0,0,0,0,2654022.6314646034,0,-2654022.6314646034,-2654022.6314646034,0,null,null,2620072.0108356839,null,2468505.9652281962]
[2045,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,11,FALSE)+HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,25,FALSE))*Inflation!$B26/100","v":162792.80146927794},162792.80146927794,1923472.4744771104,8116447.1891500875,390094.93902514485,421467.93568196986,-6588.3292979332518,1508592.8680930738,421467.93568196986,1716032.6712850921,42729.213514998788,79109.106146242746,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B26/100","v":2072794.5726582813},32666.11993345042,0,951.16784842006086,11978.060936793345,2661696.1767201563,7.5883859641056418E-51,null,0,23,0,0,0,0,0,0,0,2661696.1767201563,0,-2661696.1767201563,-2661696.1767201563,0,null,null,2627647.3950504223,null,2177741.3288966948]
[2046,{"$f":"'AEG Input File'!$BX$821*Inflation!B26/100","v":0},0,1508592.8680930738,8491219.0583967026,266618.91541537631,374771.86924661504,-22712.120304560132,1156533.1191510188,374771.86924661504,1332562.9936220464,33180.818541188957,61431.154005976343,{"$f":"(HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,11,FALSE)+HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,25,FALSE))*Inflation!$B27/100","v":0},26344.100898220873,0,1158.6236244431968,14590.552445019159,511477.11876146356,1.3682115194783687E-51,null,0,24,0,0,0,0,0,0,0,511477.11876146356,0,-511477.11876146356,-511477.11876146356,0,null,null,504934.23347722593,null,1756273.393214725]
[2047,0,0,1156533.1191510188,8820535.6917797886,160094.69641694694,329316.63338308665,-35536.606762889336,862753.09253082145,329316.63338308665,1009643.1058409201,25140.113335438909,46544.547179266418,0,20722.522859521647,0,865.44488111938028,10898.551229105173,433487.81286753807,1.0880278848321604E-51,null,0,25,0,0,0,0,0,0,0,433487.81286753807,0,-433487.81286753807,-433487.81286753807,0,null,null,427942.57745490549,null,1381501.5239681099]
[2048,0,0,862753.09253082145,9104858.1091844253,96166.789703839517,284322.41740463709,-39512.681817167489,617943.3569433518,284322.41740463709,740348.22473708657,18434.670795953454,34130.053160379692,0,15782.773358775348,0,622.92675034965873,7844.5193319356922,361137.36080203089,8.5049478483620138E-52,null,0,26,0,0,0,0,0,0,0,361137.36080203089,0,-361137.36080203089,-361137.36080203089,0,null,null,356517.64227131411,null,1052184.8905850232]
[2049,0,0,617943.3569433518,9344281.6240768656,44585.054306071528,239423.51489243977,-40916.076723137325,419435.91877404938,239423.51489243977,518689.63785870059,12915.371982681643,23911.5923052861,0,11517.937097705792,0,425.47748822973153,5358.0398977055975,293551.93366404861,6.4866472574146288E-52,null,0,27,0,0,0,0,0,0,0,293551.93366404861,0,-293551.93366404861,-293551.93366404861,0,null,null,289796.77716441697,null,767862.47318038612]
[2050,0,0,419435.91877404938,9539079.499777697,9376.8653646304083,194797.87570083194,-38938.412170602322,263576.45524381974,194797.87570083194,341506.18700893456,8503.5040565224699,15743.435221111884,0,7926.5843743191963,0,270.04506967344645,3400.6787609589624,230642.12318341792,4.7820054286007783E-52,null,0,28,0,0,0,0,0,0,0,230642.12318341792,0,-230642.12318341792,-230642.12318341792,0,null,null,227691.71758686594,null,528438.95828794641]
[2051,0,0,263576.45524381974,9689485.0700931624,0,150405.57031546527,-31585.169766247705,144756.05469460218,150405.57031546527,204166.25496921095,5083.7397487333519,9412.064354080625,0,5004.6162388067169,0,152.23920257695698,1917.1489537462714,171975.37881340919,3.3455984439123497E-52,null,0,29,0,0,0,0,0,0,0,171975.37881340919,0,-171975.37881340919,-171975.37881340919,0,null,null,169775.44623770739,null,333641.08258711448]
[2052,0,0,144756.05469460218,9795315.974194549,0,105830.90410138611,-22224.489861291084,61149.640454507149,105830.90410138611,102952.84757455466,2563.5259046064107,4746.1262731869701,0,2748.532684074738,0,68.639835881586791,864.38175790614389,116822.11055704197,2.1324000698747056E-52,null,0,30,0,0,0,0,0,0,0,116822.11055704197,0,-116822.11055704197,-116822.11055704197,0,null,null,115327.70613502574,null,183235.5122716492]
[2053,0,0,61149.640454507149,9856441.302217884,0,61125.328023335285,-12836.318884900409,12860.631316072273,61125.328023335285,37005.13588528971,921.42788354371373,1705.9367643118558,0,1161.0691225539463,0,18.414213350385822,231.89027045059069,65164.066277545775,1.116060963133387E-52,null,0,31,0,0,0,0,0,0,0,65164.066277545775,0,-65164.066277545775,-65164.066277545775,0,null,null,64330.478625881384,null,77404.608170263091]
[2054,0,0,12860.631316072273,9872720.5823648125,0,16279.280146927795,-3418.6488308548369,-6.8484951043501496E-10,16279.280146927795,6430.3156580357936,160.11485988509125,296.43755183545011,0,244.18920220391706,0,1.6662638142151676,20.983267607915039,17002.671292274386,2.7323290607302192E-53,null,0,32,0,0,0,0,0,0,0,17002.671292274386,0,-17002.671292274386,-17002.671292274386,0,null,null,16785.170794773472,null,16279.280146927806]
[2055,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-8.6658284535370946E-68,null,0,33,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2056,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-8.1310417092762838E-68,null,0,34,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2057,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-7.6292577948511293E-68,null,0,35,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2058,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-7.1584400352900657E-68,null,0,36,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2059,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-6.7166774431750019E-68,null,0,37,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2060,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-6.302176962194508E-68,null,0,38,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2061,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-5.9132561893638565E-68,null,0,39,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2062,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-5.5483365463723978E-68,null,0,40,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2063,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-5.2059368723416165E-68,null,0,41,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2064,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-4.8846674119877691E-68,null,0,42,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2065,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-4.5832241747878001E-68,null,0,43,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2066,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-4.3003836422531672E-68,null,0,44,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2067,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-4.0349978018290675E-68,null,0,45,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2068,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-3.7859894872623365E-68,null,0,46,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2069,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-3.5523480065251687E-68,null,0,47,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2070,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-3.3331250395489913E-68,null,0,48,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2071,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-3.127430789117917E-68,null,0,49,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2072,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-2.9344303692987679E-68,null,0,50,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2073,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-2.7533404167487831E-68,null,0,51,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2074,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-2.58342591114675E-68,null,0,52,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2075,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-2.4239971918421033E-68,null,0,53,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2076,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-2.2744071586129695E-68,null,0,54,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2077,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-2.1340486451714008E-68,null,0,55,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2078,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-2.0023519547551969E-68,null,0,56,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2079,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-1.8787825478036055E-68,null,0,57,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2080,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-1.7628388723314913E-68,null,0,58,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2081,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-1.6540503281957296E-68,null,0,59,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2082,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-1.5519753569910698E-68,null,0,60,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2083,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-3.1571562431054193E-11},0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-1.4561996498225884E-68,null,0,61,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2084,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-3.1571562431054193E-11},0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-1.3663344656803277E-68,null,0,62,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2085,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-1.2820150535906187E-68,null,0,63,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2086,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-1.2028991721398112E-68,null,0,64,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2087,0,0,{"$f":"I91+C92","v":-6.8484951043501496E-10},{"$f":"E91+J92","v":9872720.5823648125},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-6.8484951043501496E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-6.8484951043501496E-10},-1.705275280983187E-11,-3.1571562431054193E-11,0,{"$f":"AN92*$D$10","v":0},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-6.5091771318818217E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-8.1970096511955997E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-5.7472242605269843E-11},-1.1286657003613452E-68,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-5.7472242605269843E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":5.7472242605269843E-11},5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[{"$f":"1+A92","v":2088},0,{"$f":"B93","v":0},-6.8484951043501496E-10,9872720.5823648125,0,{"$f":"CA294","v":0},0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.705275280983187E-11},-3.1571562431054193E-11,0,0,{"$f":"AL93*$T$8","v":0},-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-1.0590133343479465E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,{"$f":"AF93-AE93","v":5.7472242605269843E-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$16","v":-5.673704981442767E-11},null,{"$f":"C93-J92+AN92","v":0}]
[2089,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-9.9365936429865918E-69,null,0,67,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2090,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-9.3233852703691417E-69,null,0,68,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2091,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-8.7480192934215152E-69,null,0,69,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2092,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-8.2081603772494441E-69,null,0,70,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2093,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-7.7016173054525223E-69,null,0,71,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2094,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-7.2263340862648005E-69,null,0,72,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2095,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-6.7803816075543442E-69,null,0,73,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2096,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-6.3619498068106034E-69,null,0,74,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2097,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-5.9693403243385339E-69,null,0,75,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
[2098,0,0,-6.8484951043501496E-10,9872720.5823648125,0,0,0,-6.8484951043501496E-10,0,-6.8484951043501496E-10,-1.705275280983187E-11,-3.1571562431054193E-11,0,0,0,-6.5091771318818217E-13,-8.1970096511955997E-12,-5.7472242605269843E-11,-5.6009596098397609E-69,null,0,76,0,0,0,0,0,0,0,-5.7472242605269843E-11,0,5.7472242605269843E-11,5.7472242605269843E-11,0,null,null,-5.673704981442767E-11,null,0]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":25573.987973562427},{"$f":"$B30","v":63976.588028715698},{"$f":"$B31","v":139739.95045475621},{"$f":"$B32","v":217687.50939751632},{"$f":"$B33","v":336481.69489227241},{"$f":"$B34","v":437393.18692910078},{"$f":"$B35","v":633989.55965872551},{"$f":"$B36","v":773149.36259001691},{"$f":"$B37","v":915746.61936730146},{"$f":"$B38","v":1140789.3709521391},{"$f":"$B39","v":489825.57264363335},{"$f":"$B40","v":483687.82265737362},{"$f":"$B41","v":466960.66435354814},{"$f":"$B42","v":454552.35863528447},{"$f":"$B43","v":449942.15978449525},{"$f":"$B44","v":448989.02512197348},{"$f":"$B45","v":446256.39191607782},{"$f":"$B46","v":443923.05385366676},{"$f":"$B47","v":445746.66214079148},{"$f":"$B48","v":447055.76078050822},{"$f":"$B49","v":448460.47876407491},{"$f":"$B50","v":162792.80146927794},{"$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":9872720.5823648125},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":5114.797594712486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5114.797594712486,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":8183.6761515399767},{"$f":"E$135*$A137","v":12795.317605743141},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20978.993757283119,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,4910.2056909239864,{"$f":"E$135*$A138","v":20472.508169189023},{"$f":"F$135*$A137","v":27947.990090951243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53330.70395106425,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,2946.1234145543917,12283.504901513414,{"$f":"F$135*$A138","v":44716.78414552199},{"$f":"G$135*$A137","v":43537.501879503267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103483.91434109307,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,2946.1234145543917,7370.1029409080484,26830.070487313194,{"$f":"G$135*$A138","v":69660.003007205218},{"$f":"H$135*$A137","v":67296.338978454485},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174102.63882843533,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,1473.0617072771959,7370.1029409080484,16098.042292387914,41796.001804323132,{"$f":"H$135*$A138","v":107674.14236552718},{"$f":"I$135*$A137","v":87478.637385820155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261889.9884962436,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,3685.0514704540242,16098.042292387914,25077.601082593879,64604.485419316305,{"$f":"I$135*$A138","v":139965.81981731224},{"$f":"J$135*$A137","v":126797.91193174511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376228.91201380949,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,8049.0211461939571,25077.601082593879,38762.691251589778,83979.491890387348,{"$f":"J$135*$A138","v":202876.65909079218},{"$f":"K$135*$A137","v":154629.87251800339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513375.3369795605,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,12538.80054129694,38762.691251589778,50387.69513423241,121725.9954544753,{"$f":"K$135*$A138","v":247407.79602880543},{"$f":"L$135*$A137","v":183149.32387346029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,653972.30228386016,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,19381.345625794889,50387.69513423241,73035.597272685176,148444.67761728325,{"$f":"L$135*$A138","v":293038.91819753649},{"$f":"M$135*$A137","v":228157.87419042783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,812446.10803796002,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,25193.847567116205,73035.597272685176,89066.806570369939,175823.35091852187,{"$f":"M$135*$A138","v":365052.59870468453},{"$f":"N$135*$A137","v":97965.11452872667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826137.31556210446,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,36517.798636342588,89066.806570369939,105494.01055111313,219031.55922281073,{"$f":"N$135*$A138","v":156744.18324596269},{"$f":"O$135*$A137","v":96737.564531474723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,703591.92275807378,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,44533.40328518497,105494.01055111313,131418.93553368642,94046.509947577608,{"$f":"O$135*$A138","v":154780.10325035956},{"$f":"P$135*$A137","v":93392.13287070964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623665.09543863137,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,52747.005275556563,131418.93553368642,56427.905968546562,92868.061950215735,{"$f":"P$135*$A138","v":149427.41259313541},{"$f":"Q$135*$A137","v":90910.471727056894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573799.79304819752,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,65709.467766843212,56427.905968546562,55720.837170129438,89656.447555881241,{"$f":"Q$135*$A138","v":145456.75476329104},{"$f":"R$135*$A137","v":89988.431956899061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502959.84518159053,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,28213.952984273281,55720.837170129438,53793.868533528745,87274.052857974617,{"$f":"R$135*$A138","v":143981.49113103849},{"$f":"S$135*$A137","v":89797.805024394707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,458782.00770133926,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,27860.418585064719,53793.868533528745,52364.431714784769,86388.894678623095,{"$f":"S$135*$A138","v":143676.48803903151},{"$f":"T$135*$A137","v":89251.278383215569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453335.3799342484,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,26896.934266764372,52364.431714784769,51833.336807173851,86205.892823418908,{"$f":"T$135*$A138","v":142802.04541314489},{"$f":"U$135*$A137","v":88784.610770733358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448887.25179602008,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26182.215857392384,51833.336807173851,51723.535694051345,85681.227247886942,{"$f":"U$135*$A138","v":142055.37723317338},{"$f":"V$135*$A137","v":89149.332428158305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446625.02526783623,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25916.668403586926,51723.535694051345,51408.736348732164,85233.226339904024,{"$f":"V$135*$A138","v":142638.93188505329},{"$f":"W$135*$A137","v":89411.152156101656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446332.25082742941,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25861.767847025672,51408.736348732164,51139.935803942411,85583.359131031961,{"$f":"W$135*$A138","v":143057.84344976264},{"$f":"X$135*$A137","v":89692.095752814988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446743.73833330988,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25704.368174366082,51139.935803942411,51350.015478619178,85834.706069857581,{"$f":"X$135*$A138","v":143507.35320450398},{"$f":"Y$135*$A137","v":32558.560293855589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390094.93902514485,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25569.967901971206,51350.015478619178,51500.823641914547,86104.411922702391,{"$f":"Y$135*$A138","v":52093.696470168943},{"$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,266618.91541537631,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25675.007739309589,51500.823641914547,51662.64715362143,31256.217882101366,{"$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,160094.69641694694,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25750.411820957273,51662.64715362143,18753.730729260817,0,{"$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,96166.789703839517,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25831.323576810715,18753.730729260817,0,0,{"$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,44585.054306071528,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9376.8653646304083,0,0,0,{"$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,9376.8653646304083,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":25573.987973562431},63976.588028715705,139739.95045475621,217687.50939751632,336481.69489227247,437393.18692910072,633989.55965872551,773149.36259001703,915746.61936730158,1140789.3709521391,489825.57264363341,483687.82265737362,466960.6643535482,454552.35863528447,449942.15978449525,448989.02512197348,446256.39191607776,443923.05385366676,445746.66214079154,447055.76078050822,448460.47876407491,162792.80146927794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,9872720.5823648125]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":25573.987973562427},{"$f":"$B30","v":63976.588028715698},{"$f":"$B31","v":139739.95045475621},{"$f":"$B32","v":217687.50939751632},{"$f":"$B33","v":336481.69489227241},{"$f":"$B34","v":437393.18692910078},{"$f":"$B35","v":633989.55965872551},{"$f":"$B36","v":773149.36259001691},{"$f":"$B37","v":915746.61936730146},{"$f":"$B38","v":1140789.3709521391},{"$f":"$B39","v":489825.57264363335},{"$f":"$B40","v":483687.82265737362},{"$f":"$B41","v":466960.66435354814},{"$f":"$B42","v":454552.35863528447},{"$f":"$B43","v":449942.15978449525},{"$f":"$B44","v":448989.02512197348},{"$f":"$B45","v":446256.39191607782},{"$f":"$B46","v":443923.05385366676},{"$f":"$B47","v":445746.66214079148},{"$f":"$B48","v":447055.76078050822},{"$f":"$B49","v":448460.47876407491},{"$f":"$B50","v":162792.80146927794},{"$f":"$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:$BZ227)","v":9872720.5823648125}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":2557.398797356243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2557.398797356243]
[0.1,3,0,{"$f":"D$227*$A230","v":2557.398797356243},{"$f":"E$227*$A229","v":6397.6588028715705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8955.057600227814]
[0.1,4,0,2557.398797356243,{"$f":"E$227*$A230","v":6397.6588028715705},{"$f":"F$227*$A229","v":13973.995045475622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22929.052645703436]
[0.1,5,0,2557.398797356243,6397.6588028715705,{"$f":"F$227*$A230","v":13973.995045475622},{"$f":"G$227*$A229","v":21768.750939751633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44697.803585455069]
[0.1,6,0,2557.398797356243,6397.6588028715705,13973.995045475622,{"$f":"G$227*$A230","v":21768.750939751633},{"$f":"H$227*$A229","v":33648.169489227243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78345.973074682319]
[0.1,7,0,2557.398797356243,6397.6588028715705,13973.995045475622,21768.750939751633,{"$f":"H$227*$A230","v":33648.169489227243},{"$f":"I$227*$A229","v":43739.318692910078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122085.2917675924]
[0.1,8,0,2557.398797356243,6397.6588028715705,13973.995045475622,21768.750939751633,33648.169489227243,{"$f":"I$227*$A230","v":43739.318692910078},{"$f":"J$227*$A229","v":63398.955965872556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185484.24773346496]
[0.1,9,0,2557.398797356243,6397.6588028715705,13973.995045475622,21768.750939751633,33648.169489227243,43739.318692910078,{"$f":"J$227*$A230","v":63398.955965872556},{"$f":"K$227*$A229","v":77314.936259001697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262799.18399246666]
[0.1,10,0,2557.398797356243,6397.6588028715705,13973.995045475622,21768.750939751633,33648.169489227243,43739.318692910078,63398.955965872556,{"$f":"K$227*$A230","v":77314.936259001697},{"$f":"L$227*$A229","v":91574.661936730146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354373.8459291968]
[0,11,0,2557.398797356243,6397.6588028715705,13973.995045475622,21768.750939751633,33648.169489227243,43739.318692910078,63398.955965872556,77314.936259001697,{"$f":"L$227*$A230","v":91574.661936730146},{"$f":"M$227*$A229","v":114078.93709521391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468452.78302441072]
[0,12,0,0,6397.6588028715705,13973.995045475622,21768.750939751633,33648.169489227243,43739.318692910078,63398.955965872556,77314.936259001697,91574.661936730146,{"$f":"M$227*$A230","v":114078.93709521391},{"$f":"N$227*$A229","v":48982.557264363335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514877.94149141776]
[0,13,0,0,0,13973.995045475622,21768.750939751633,33648.169489227243,43739.318692910078,63398.955965872556,77314.936259001697,91574.661936730146,114078.93709521391,{"$f":"N$227*$A230","v":48982.557264363335},{"$f":"O$227*$A229","v":48368.782265737362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556849.06495428365]
[0,14,0,0,0,0,21768.750939751633,33648.169489227243,43739.318692910078,63398.955965872556,77314.936259001697,91574.661936730146,114078.93709521391,48982.557264363335,{"$f":"O$227*$A230","v":48368.782265737362},{"$f":"P$227*$A229","v":46696.06643535482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,589571.13634416275]
[0,15,0,0,0,0,0,33648.169489227243,43739.318692910078,63398.955965872556,77314.936259001697,91574.661936730146,114078.93709521391,48982.557264363335,48368.782265737362,{"$f":"P$227*$A230","v":46696.06643535482},{"$f":"Q$227*$A229","v":45455.235863528447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,613257.62126793968]
[0,16,0,0,0,0,0,0,43739.318692910078,63398.955965872556,77314.936259001697,91574.661936730146,114078.93709521391,48982.557264363335,48368.782265737362,46696.06643535482,{"$f":"Q$227*$A230","v":45455.235863528447},{"$f":"R$227*$A229","v":44994.215978449531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,624603.66775716201]
[0,17,0,0,0,0,0,0,0,63398.955965872556,77314.936259001697,91574.661936730146,114078.93709521391,48982.557264363335,48368.782265737362,46696.06643535482,45455.235863528447,{"$f":"R$227*$A230","v":44994.215978449531},{"$f":"S$227*$A229","v":44898.902512197354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625763.25157644914]
[0,18,0,0,0,0,0,0,0,0,77314.936259001697,91574.661936730146,114078.93709521391,48982.557264363335,48368.782265737362,46696.06643535482,45455.235863528447,44994.215978449531,{"$f":"S$227*$A230","v":44898.902512197354},{"$f":"T$227*$A229","v":44625.639191607785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606989.93480218446]
[0,19,0,0,0,0,0,0,0,0,0,91574.661936730146,114078.93709521391,48982.557264363335,48368.782265737362,46696.06643535482,45455.235863528447,44994.215978449531,44898.902512197354,{"$f":"T$227*$A230","v":44625.639191607785},{"$f":"U$227*$A229","v":44392.305385366679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574067.3039285494]
[0,20,0,0,0,0,0,0,0,0,0,0,114078.93709521391,48982.557264363335,48368.782265737362,46696.06643535482,45455.235863528447,44994.215978449531,44898.902512197354,44625.639191607785,{"$f":"U$227*$A230","v":44392.305385366679},{"$f":"V$227*$A229","v":44574.666214079152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527067.30820589839]
[0,21,0,0,0,0,0,0,0,0,0,0,0,48982.557264363335,48368.782265737362,46696.06643535482,45455.235863528447,44994.215978449531,44898.902512197354,44625.639191607785,44392.305385366679,{"$f":"V$227*$A230","v":44574.666214079152},{"$f":"W$227*$A229","v":44705.576078050828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457693.94718873524]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,48368.782265737362,46696.06643535482,45455.235863528447,44994.215978449531,44898.902512197354,44625.639191607785,44392.305385366679,44574.666214079152,{"$f":"W$227*$A230","v":44705.576078050828},{"$f":"X$227*$A229","v":44846.047876407494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453557.43780077941]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,46696.06643535482,45455.235863528447,44994.215978449531,44898.902512197354,44625.639191607785,44392.305385366679,44574.666214079152,44705.576078050828,{"$f":"X$227*$A230","v":44846.047876407494},{"$f":"Y$227*$A229","v":16279.280146927795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421467.93568196986]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45455.235863528447,44994.215978449531,44898.902512197354,44625.639191607785,44392.305385366679,44574.666214079152,44705.576078050828,44846.047876407494,{"$f":"Y$227*$A230","v":16279.280146927795},{"$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,374771.86924661504]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44994.215978449531,44898.902512197354,44625.639191607785,44392.305385366679,44574.666214079152,44705.576078050828,44846.047876407494,16279.280146927795,{"$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,329316.63338308665]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44898.902512197354,44625.639191607785,44392.305385366679,44574.666214079152,44705.576078050828,44846.047876407494,16279.280146927795,0,{"$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,284322.41740463709]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44625.639191607785,44392.305385366679,44574.666214079152,44705.576078050828,44846.047876407494,16279.280146927795,0,0,{"$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,239423.51489243977]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44392.305385366679,44574.666214079152,44705.576078050828,44846.047876407494,16279.280146927795,0,0,0,{"$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,194797.87570083194]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44574.666214079152,44705.576078050828,44846.047876407494,16279.280146927795,0,0,0,0,{"$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,150405.57031546527]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44705.576078050828,44846.047876407494,16279.280146927795,0,0,0,0,0,{"$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,105830.90410138611]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44846.047876407494,16279.280146927795,0,0,0,0,0,0,{"$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,61125.328023335285]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16279.280146927795,0,0,0,0,0,0,0,{"$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,16279.280146927795]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":25573.987973562431},63976.588028715705,139739.95045475621,217687.50939751629,336481.69489227241,437393.18692910078,633989.55965872551,773149.36259001715,915746.61936730146,1140789.3709521391,489825.57264363335,483687.82265737362,466960.6643535482,454552.35863528447,449942.15978449536,448989.02512197359,446256.39191607776,443923.0538536667,445746.66214079142,447055.76078050828,448460.47876407503,162792.80146927794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,9872720.5823648125]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":25573.987973562427},{"$f":"$B30","v":63976.588028715698},{"$f":"$B31","v":139739.95045475621},{"$f":"$B32","v":217687.50939751632},{"$f":"$B33","v":336481.69489227241},{"$f":"$B34","v":437393.18692910078},{"$f":"$B35","v":633989.55965872551},{"$f":"$B36","v":773149.36259001691},{"$f":"$B37","v":915746.61936730146},{"$f":"$B38","v":1140789.3709521391},{"$f":"$B39","v":489825.57264363335},{"$f":"$B40","v":483687.82265737362},{"$f":"$B41","v":466960.66435354814},{"$f":"$B42","v":454552.35863528447},{"$f":"$B43","v":449942.15978449525},{"$f":"$B44","v":448989.02512197348},{"$f":"$B45","v":446256.39191607782},{"$f":"$B46","v":443923.05385366676},{"$f":"$B47","v":445746.66214079148},{"$f":"$B48","v":447055.76078050822},{"$f":"$B49","v":448460.47876407491},{"$f":"$B50","v":162792.80146927794},{"$f":"$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:$BZ321)","v":9872720.5823648125}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":2557.398797356243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2557.398797356243]
[0.1,3,0,{"$f":"D$321*$A324","v":2557.398797356243},{"$f":"E$321*$A323","v":6397.6588028715705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8955.057600227814]
[0.1,4,0,2557.398797356243,{"$f":"E$321*$A324","v":6397.6588028715705},{"$f":"F$321*$A323","v":13973.995045475622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22929.052645703436]
[0.1,5,0,2557.398797356243,6397.6588028715705,{"$f":"F$321*$A324","v":13973.995045475622},{"$f":"G$321*$A323","v":21768.750939751633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44697.803585455069]
[0.1,6,0,2557.398797356243,6397.6588028715705,13973.995045475622,{"$f":"G$321*$A324","v":21768.750939751633},{"$f":"H$321*$A323","v":33648.169489227243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78345.973074682319]
[0.1,7,0,2557.398797356243,6397.6588028715705,13973.995045475622,21768.750939751633,{"$f":"H$321*$A324","v":33648.169489227243},{"$f":"I$321*$A323","v":43739.318692910078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122085.2917675924]
[0.1,8,0,2557.398797356243,6397.6588028715705,13973.995045475622,21768.750939751633,33648.169489227243,{"$f":"I$321*$A324","v":43739.318692910078},{"$f":"J$321*$A323","v":63398.955965872556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185484.24773346496]
[0.1,9,0,2557.398797356243,6397.6588028715705,13973.995045475622,21768.750939751633,33648.169489227243,43739.318692910078,{"$f":"J$321*$A324","v":63398.955965872556},{"$f":"K$321*$A323","v":77314.936259001697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262799.18399246666]
[0.1,10,0,2557.398797356243,6397.6588028715705,13973.995045475622,21768.750939751633,33648.169489227243,43739.318692910078,63398.955965872556,{"$f":"K$321*$A324","v":77314.936259001697},{"$f":"L$321*$A323","v":91574.661936730146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354373.8459291968]
[0,11,0,2557.398797356243,6397.6588028715705,13973.995045475622,21768.750939751633,33648.169489227243,43739.318692910078,63398.955965872556,77314.936259001697,{"$f":"L$321*$A324","v":91574.661936730146},{"$f":"M$321*$A323","v":114078.93709521391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468452.78302441072]
[0,12,0,0,6397.6588028715705,13973.995045475622,21768.750939751633,33648.169489227243,43739.318692910078,63398.955965872556,77314.936259001697,91574.661936730146,{"$f":"M$321*$A324","v":114078.93709521391},{"$f":"N$321*$A323","v":48982.557264363335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514877.94149141776]
[0,13,0,0,0,13973.995045475622,21768.750939751633,33648.169489227243,43739.318692910078,63398.955965872556,77314.936259001697,91574.661936730146,114078.93709521391,{"$f":"N$321*$A324","v":48982.557264363335},{"$f":"O$321*$A323","v":48368.782265737362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556849.06495428365]
[0,14,0,0,0,0,21768.750939751633,33648.169489227243,43739.318692910078,63398.955965872556,77314.936259001697,91574.661936730146,114078.93709521391,48982.557264363335,{"$f":"O$321*$A324","v":48368.782265737362},{"$f":"P$321*$A323","v":46696.06643535482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,589571.13634416275]
[0,15,0,0,0,0,0,33648.169489227243,43739.318692910078,63398.955965872556,77314.936259001697,91574.661936730146,114078.93709521391,48982.557264363335,48368.782265737362,{"$f":"P$321*$A324","v":46696.06643535482},{"$f":"Q$321*$A323","v":45455.235863528447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,613257.62126793968]
[0,16,0,0,0,0,0,0,43739.318692910078,63398.955965872556,77314.936259001697,91574.661936730146,114078.93709521391,48982.557264363335,48368.782265737362,46696.06643535482,{"$f":"Q$321*$A324","v":45455.235863528447},{"$f":"R$321*$A323","v":44994.215978449531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,624603.66775716201]
[0,17,0,0,0,0,0,0,0,63398.955965872556,77314.936259001697,91574.661936730146,114078.93709521391,48982.557264363335,48368.782265737362,46696.06643535482,45455.235863528447,{"$f":"R$321*$A324","v":44994.215978449531},{"$f":"S$321*$A323","v":44898.902512197354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625763.25157644914]
[0,18,0,0,0,0,0,0,0,0,77314.936259001697,91574.661936730146,114078.93709521391,48982.557264363335,48368.782265737362,46696.06643535482,45455.235863528447,44994.215978449531,{"$f":"S$321*$A324","v":44898.902512197354},{"$f":"T$321*$A323","v":44625.639191607785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606989.93480218446]
[0,19,0,0,0,0,0,0,0,0,0,91574.661936730146,114078.93709521391,48982.557264363335,48368.782265737362,46696.06643535482,45455.235863528447,44994.215978449531,44898.902512197354,{"$f":"T$321*$A324","v":44625.639191607785},{"$f":"U$321*$A323","v":44392.305385366679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574067.3039285494]
[0,20,0,0,0,0,0,0,0,0,0,0,114078.93709521391,48982.557264363335,48368.782265737362,46696.06643535482,45455.235863528447,44994.215978449531,44898.902512197354,44625.639191607785,{"$f":"U$321*$A324","v":44392.305385366679},{"$f":"V$321*$A323","v":44574.666214079152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527067.30820589839]
[0,21,0,0,0,0,0,0,0,0,0,0,0,48982.557264363335,48368.782265737362,46696.06643535482,45455.235863528447,44994.215978449531,44898.902512197354,44625.639191607785,44392.305385366679,{"$f":"V$321*$A324","v":44574.666214079152},{"$f":"W$321*$A323","v":44705.576078050828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457693.94718873524]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,48368.782265737362,46696.06643535482,45455.235863528447,44994.215978449531,44898.902512197354,44625.639191607785,44392.305385366679,44574.666214079152,{"$f":"W$321*$A324","v":44705.576078050828},{"$f":"X$321*$A323","v":44846.047876407494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453557.43780077941]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,46696.06643535482,45455.235863528447,44994.215978449531,44898.902512197354,44625.639191607785,44392.305385366679,44574.666214079152,44705.576078050828,{"$f":"X$321*$A324","v":44846.047876407494},{"$f":"Y$321*$A323","v":16279.280146927795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421467.93568196986]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45455.235863528447,44994.215978449531,44898.902512197354,44625.639191607785,44392.305385366679,44574.666214079152,44705.576078050828,44846.047876407494,{"$f":"Y$321*$A324","v":16279.280146927795},{"$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,374771.86924661504]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44994.215978449531,44898.902512197354,44625.639191607785,44392.305385366679,44574.666214079152,44705.576078050828,44846.047876407494,16279.280146927795,{"$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,329316.63338308665]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44898.902512197354,44625.639191607785,44392.305385366679,44574.666214079152,44705.576078050828,44846.047876407494,16279.280146927795,0,{"$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,284322.41740463709]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44625.639191607785,44392.305385366679,44574.666214079152,44705.576078050828,44846.047876407494,16279.280146927795,0,0,{"$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,239423.51489243977]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44392.305385366679,44574.666214079152,44705.576078050828,44846.047876407494,16279.280146927795,0,0,0,{"$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,194797.87570083194]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44574.666214079152,44705.576078050828,44846.047876407494,16279.280146927795,0,0,0,0,{"$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,150405.57031546527]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44705.576078050828,44846.047876407494,16279.280146927795,0,0,0,0,0,{"$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,105830.90410138611]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44846.047876407494,16279.280146927795,0,0,0,0,0,0,{"$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,61125.328023335285]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16279.280146927795,0,0,0,0,0,0,0,{"$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,16279.280146927795]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":25573.987973562431},63976.588028715705,139739.95045475621,217687.50939751629,336481.69489227241,437393.18692910078,633989.55965872551,773149.36259001715,915746.61936730146,1140789.3709521391,489825.57264363335,483687.82265737362,466960.6643535482,454552.35863528447,449942.15978449536,448989.02512197359,446256.39191607776,443923.0538536667,445746.66214079142,447055.76078050828,448460.47876407503,162792.80146927794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,9872720.5823648125]

{"sheet":"DLC-AC","index":9,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":2.2628164508159596E-49},null,{"$f":"L8","v":2.2628164508159596E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":3.1590505375805642E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":171876.74447177022},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":1231146.8913735098},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":11462340.366878312},{"$f":"SUM(C25:C104)","v":11462340.366878312},null,null,{"$f":"SUM(F25:F104)","v":11462340.366878314},{"$f":"SUM(G25:G104)","v":11462340.366878316},{"$f":"SUM(H25:H104)","v":-4.1791281546466053E-10},null,{"$f":"SUM(J25:J104)","v":11462340.366878316},null,{"$f":"SUM(L25:L104)","v":1265136.7171502055},2342281.2313503814,24600317.207119666,945643.0802674602,0,38334.651367875202,482748.43481920584,42788736.136344552,2.2628164508159596E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":1651934.4473914662}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B5/100","v":607224.66335167957},{"$f":"B29","v":607224.66335167957},{"$f":"I28+C29","v":607224.66335167957},60722.466335167963,121444.93267033593,{"$f":"CA230","v":60722.466335167963},12751.717930385272,533750.47908612632,60722.466335167963,570487.57121890294,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":14205.140523350683},26299.477033191426,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B5/100","v":162293.21628753346},9108.3699502751933,{"$f":"AL29*$T$8","v":0},479.77163193544351,6041.7662903693963,279150.20805182355,{"$f":"S29/(1+$D$3)^(A29-1)","v":3.0322901917482901E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,279150.20805182355,0,-279150.20805182355,{"$f":"AF29-AE29","v":-279150.20805182355},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":275579.28039668844},null,{"$f":"C29-J28+AN28","v":607224.66335167957}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B6/100","v":1273517.8124060021},1273517.8124060021,1807268.2914921283,248796.71391093615,449015.4547537379,188074.24757576818,54797.653507373638,1564396.3904089865,188074.24757576818,1685832.3409505575,41977.225289668881,77716.870917820706,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B6/100","v":299149.77058012848},27300.300141337702,0,1463.8785256558083,18434.628770825249,654116.92180120503,6.6669053710805169E-51,null,0,3,0,0,0,0,0,0,0,654116.92180120503,0,-654116.92180120503,-654116.92180120503,0,null,null,645749.36864029837,null,1820020.0094225137]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B7/100","v":2662692.0601588525},2662692.0601588525,4227088.4505678387,703140.16750258964,1056651.2473652137,454343.4535916535,126484.63669244763,3646260.3602837375,454343.4535916535,3936674.4054257879,98023.192695102116,181480.69009012883,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B7/100","v":585389.29204966954},64419.567330083963,0,3444.5668048717143,43377.445062028259,1430478.2076235379,1.3680004926114684E-50,null,0,4,0,0,0,0,0,0,0,1430478.2076235379,0,-1430478.2076235379,-1430478.2076235379,0,null,null,1412179.3346715153,null,4294637.8220055979]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B8/100","v":1482751.5103273683},1482751.5103273683,5129011.870611106,1305758.7721269801,1463079.4625163723,602618.60462439037,180696.78015731621,4345696.485829399,602618.60462439037,4737354.1782202525,117960.11903768429,218392.02761595364,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B8/100","v":753324.505762115},79845.688181119694,0,4116.3527555728433,51837.248520845438,1828094.5464976816,1.6403622343861975E-50,null,0,5,0,0,0,0,0,0,0,1828094.5464976816,0,-1828094.5464976816,-1828094.5464976816,0,null,null,1804709.3109363369,null,5323045.8787413128]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B9/100","v":870453.5500504045},870453.5500504045,5216150.0358798038,1995422.731756411,1376469.6020726233,689663.95962943078,144229.18491307044,4382256.8913373025,689663.95962943078,4799203.4636085536,119500.16624385297,221243.27967235434,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B9/100","v":860296.22335394251},83863.212362509905,0,4121.8586587117779,51906.58438351129,2030595.2843043136,1.7096239118977328E-50,null,0,6,0,0,0,0,0,0,0,2030595.2843043136,0,-2030595.2843043136,-2030595.2843043136,0,null,null,2004619.6315985019,null,5590880.824167327]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B10/100","v":185443.97496099598},185443.97496099598,4567700.8662982984,2703631.0888819415,1088749.7389197114,708208.35712553037,79913.690176778022,3779578.8189959899,708208.35712553037,4173639.8426471441,103923.63208191388,192404.79674603336,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B10/100","v":897034.8059131247},76299.912592483379,0,3514.4509932688843,44257.496956686016,2025643.4524090406,1.6002075533166491E-50,null,0,7,0,0,0,0,0,0,0,2025643.4524090406,0,-2025643.4524090406,-2025643.4524090406,0,null,null,1999731.14421435,null,5086660.8394988924]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B11/100","v":194594.84038686563},194594.84038686563,3974173.6593828555,3431298.9300461584,816297.84698916774,727667.84116421698,18612.301223239658,3227893.5169953988,727667.84116421698,3601033.5881891269,89665.736345909259,166007.64841551875,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B11/100","v":935498.41837864195},68595.709841403412,0,2956.7044646202021,37233.792445924999,2027625.8510562358,1.5029247357620035E-50,null,0,8,0,0,0,0,0,0,0,2027625.8510562358,0,-2027625.8510562358,-2027625.8510562358,0,null,null,2001688.1837468157,null,4573047.3227602281]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B12/100","v":204224.27152149341},204224.27152149341,3432117.7885168921,4179389.1983625246,563180.73204127618,748090.26831636636,-38831.002617768936,2722858.5228182948,748090.26831636636,3077488.1556675937,76629.455076123078,141872.20397627607,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B12/100","v":975773.82245191897},60744.056296762566,0,2444.8811318674834,30788.398944906214,2036343.0861942207,1.4162387217942851E-50,null,0,9,0,0,0,0,0,0,0,2036343.0861942207,0,-2036343.0861942207,-2036343.0861942207,0,null,null,2010293.9068202109,null,4049603.7531175045]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B13/100","v":214358.14899815337},214358.14899815337,2937216.6718164482,4948915.2815787066,352631.48791695648,769526.08321618172,-87547.865012837297,2255238.4536131038,769526.08321618172,2596227.562714776,64646.066311597919,119686.09064115118,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B13/100","v":1017952.3887681111},52738.074506989375,0,1972.5044343750621,24839.757096799265,2051360.9649752057,1.3386397049799703E-50,null,0,10,0,0,0,0,0,0,0,2051360.9649752057,0,-2051360.9649752057,-2051360.9649752057,0,null,null,2025119.6748410612,null,3515871.6337992917]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B14/100","v":225023.84371792592},225023.84371792592,2480262.2973310295,5740943.7491666805,246729.03256609794,792028.46758797427,-114512.88135459404,1802746.7110976493,792028.46758797427,2141504.5042143394,53323.462154937049,98723.357644281059,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B14/100","v":1062130.2346409911},44570.540914515535,0,1524.5690647964277,19198.904999590439,2071499.537007086,1.2683600574840578E-50,null,0,11,0,0,0,0,0,0,0,2071499.537007086,0,-2071499.537007086,-2071499.537007086,0,null,null,2045000.6315041212,null,2971369.3943010359]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B15/100","v":236250.117550622},236250.117550622,2038996.8286482713,6495874.7621745486,217039.9527571025,754931.01300786843,-112957.12265266084,1397022.9382930638,754931.01300786843,1718009.8834706675,42778.446098419619,79200.255627997773,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B15/100","v":1108408.6218344055},36233.865663955257,0,1121.8299211215362,14127.209175785249,2036801.2413295533,1.1701525103639879E-50,null,0,12,0,0,0,0,0,0,0,2036801.2413295533,0,-2036801.2413295533,-2036801.2413295533,0,null,null,2010746.2011723667,null,2415591.0442636837]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B16/100","v":248067.42674609975},248067.42674609975,1645090.3650391635,7148260.7366164271,227847.45860940756,652385.97444187815,-89153.088324818818,1081857.4789221042,652385.97444187815,1363473.9219806339,33950.500657317782,62856.147803307227,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B16/100","v":1156894.1612007588},28630.911870028722,0,801.44951216597372,10092.657263839483,1945611.8027492962,1.0487841397080954E-50,null,0,13,0,0,0,0,0,0,0,1945611.8027492962,0,-1945611.8027492962,-1945611.8027492962,0,null,null,1920723.2703670994,null,1908727.4580019149]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B17/100","v":260507.88536700685},260507.88536700685,1342365.364289111,7560428.2935791211,239223.29980240308,412167.55696269363,-36318.294003661016,966516.10133007844,412167.55696269363,1154440.7328095948,28745.574246958909,53219.717782522326,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B17/100","v":1207699.0794829722},22752.740533905653,0,655.31417786999475,8252.3743504468111,1733492.3575373695,8.7677458299633541E-51,null,0,14,0,0,0,0,0,0,0,1733492.3575373695,0,-1733492.3575373695,-1733492.3575373695,0,null,null,1711317.2861208136,null,1516849.3689270436]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B18/100","v":273605.37796539936},273605.37796539936,1240121.4792954777,7851681.2373056179,251198.33456620356,291252.94372649671,-8411.467923661563,957280.00349264254,291252.94372649671,1098700.7413940602,27357.648460712098,50650.104178266178,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B18/100","v":1260941.5423672656},20674.307848946239,0,621.10150786097756,7821.5340451746242,1659319.1821347224,7.8746644168106754E-51,null,0,15,0,0,0,0,0,0,0,1659319.1821347224,0,-1659319.1821347224,-1659319.1821347224,0,null,null,1638092.9441263988,null,1378287.1899297494]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B19/100","v":287395.63481349399},287395.63481349399,1244675.6383061365,8084628.3895084234,263805.1164032268,232947.15220280565,6480.172482088441,1005248.3136212424,232947.15220280565,1124961.9759636894,28011.553201495863,51860.747091926081,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B19/100","v":1316746.0861913383},20616.448215251199,0,646.75009294513427,8144.5267909774511,1658973.2637867394,7.3871617684747836E-51,null,0,16,0,0,0,0,0,0,0,1658973.2637867394,0,-1658973.2637867394,-1658973.2637867394,0,null,null,1637751.4508132522,null,1374429.8810167466]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B20/100","v":301916.3861240393},301916.3861240393,1307164.6997452816,8329222.7828275338,277077.99566082837,244594.39331910995,6821.5564917608681,1055748.7499344109,244594.39331910995,{"$f":"(+I44+D44)/2","v":1181456.7248398461},29418.272448512165,54465.155015116907,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B20/100","v":1375243.758293964},21650.986724069702,0,681.2957039215039,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":8579.5598233292385},1734633.4213280235,7.2473966947774392E-51,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,1734633.4213280235,0,-1734633.4213280235,-1734633.4213280235,0,null,null,1712443.7532673357,null,1443399.1149379802]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B21/100","v":317207.49718515162},317207.49718515162,1372956.2471195625,8586078.4418264721,291053.23659738229,256855.65899893863,7181.4912956731687,1108919.0968249508,256855.65899893863,1240937.6719722566,30899.348032109188,57207.226677921033,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B21/100","v":1436572.6406246456},22740.183282060327,0,717.73795120382977,9038.4772050999381,1814031.2727719785,7.1114014321091397E-51,null,0,18,0,0,0,0,0,0,0,1814031.2727719785,0,-1814031.2727719785,-1814031.2727719785,0,null,null,1790825.9365322904,null,1516012.2188040218]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B22/100","v":333310.95197684655},333310.95197684655,1442230.0488017974,8855842.768870946,305769.10649970151,269764.3270444739,7561.003685597796,1164904.7180717257,269764.3270444739,1303567.3834367616,32458.827847575361,60094.456376434711,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B22/100","v":1500878.1738555615},23887.012676728944,0,756.18243688384848,9522.6087838994154,1897361.5890215577,6.9790551565644498E-51,null,0,19,0,0,0,0,0,0,0,1897361.5890215577,0,-1897361.5890215577,-1897361.5890215577,0,null,null,1873090.2799750303,null,1592467.5117819298]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B23/100","v":350271.16955167276},350271.16955167276,1515175.8876233986,9139198.3979707714,321265.99258528545,283355.62909982586,7961.1763319465135,{"$f":"D47-J47-H47","v":1223859.0821916261},283355.62909982586,1369517.4849075123,34100.985374197058,63134.756054236321,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B23/100","v":1568313.5264244047},25094.61531433693,0,796.74075140022342,10033.359818617164,1984829.6128370182,6.8502411199570055E-51,null,0,20,0,0,0,0,0,0,0,1984829.6128370182,0,-1984829.6128370182,-1984829.6128370182,0,null,null,1959439.4008623417,null,1672974.3542891287]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B24/100","v":368134.90050535457},368134.90050535457,{"$f":"I47+C48","v":1591993.9826969807},9436865.1327493396,337586.51705963677,297666.73477856873,8383.1542790242875,1285944.0936393877,297666.73477856873,1438969.0381681842,35830.329050387787,66336.472659553299,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B24/100","v":1639040.1144981841},26366.304385419862,0,839.53066694322047,10572.2134149678,2076651.6994540247,6.724846731898039E-51,null,0,21,0,0,0,0,0,0,0,2076651.6994540247,0,-2076651.6994540247,-2076651.6994540247,0,null,null,2050086.8867841123,null,1757753.6256946574]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B25/100","v":386951.64697994338},386951.64697994338,1672895.7406193311,9749602.0204708409,354775.67129583017,312736.88772150088,8828.1445506091495,1351330.7083472211,312736.88772150088,1512113.2244832763,37651.619289633578,69708.419648679032,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B25/100","v":1713227.9173037179},27705.578068440478,0,884.67666224328786,11140.737134156409,2173055.8358283713,6.6027631001970359E-51,null,0,22,0,0,0,0,0,0,0,2173055.8358283713,0,-2173055.8358283713,-2173055.8358283713,0,null,null,2145257.8082558047,null,1847038.537896032]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B26/100","v":178436.69623294164},178436.69623294164,1529767.4045801628,10055375.835141025,327213.57941514847,305773.81467018503,4502.3505964423221,1219491.2393135354,305773.81467018503,1374629.3219468491,34228.270116476539,63370.411741749747,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B26/100","v":1767508.9068562707},25691.075196112088,0,741.81621332987072,9341.6948669215199,2206655.9896610454,6.2910851681754666E-51,null,0,23,0,0,0,0,0,0,0,2206655.9896610454,0,-2206655.9896610454,-2206655.9896610454,0,null,null,2178428.1443234291,null,1712738.3464074726]
[2046,{"$f":"'AEG Input File'!$BX$677*Inflation!B26/100","v":0},0,1219491.2393135354,10335098.861274511,233353.54911912637,279723.02613348432,-9737.5901730151691,949505.80335306621,279723.02613348432,1084498.5213333007,27004.013181199185,49995.381833465166,{"$f":"'AEG Input File'!$CV$677*Inflation!$B$26/100","v":0},21104.467976059314,0,949.83132646417619,11961.230109870858,390737.95056054305,1.0452318304069242E-51,null,0,24,0,0,0,0,0,0,0,390737.95056054305,0,-390737.95056054305,-390737.95056054305,0,null,null,385739.57723563968,null,1406964.5317372875]
[2047,0,0,949505.80335306621,10587461.349611456,141421.43531320748,252362.48833694443,-23297.621134984758,720440.93615110661,252362.48833694443,834973.36975208647,20790.836906826953,38492.272345571189,0,16908.622584057048,0,721.15912584974387,9081.5600726003722,338356.9393718497,8.4925521349208299E-52,null,0,25,0,0,0,0,0,0,0,338356.9393718497,0,-338356.9393718497,-338356.9393718497,0,null,null,334028.63110891799,null,1127241.5056038033]
[2048,0,0,720440.93615110661,10811084.274467051,86337.307407232787,223622.92485559499,-28829.979664156061,525647.99095966772,223622.92485559499,623044.46355538722,15513.80714252914,28722.349769903351,0,13123.185259002881,0,528.48100933355761,6655.1636961343193,288165.91173249827,6.7864372866813258E-52,null,0,26,0,0,0,0,0,0,0,288165.91173249827,0,-288165.91173249827,-288165.91173249827,0,null,null,284479.65396233829,null,874879.01726685883]
[2049,0,0,525647.99095966772,11004515.560710242,42844.322272079618,193431.28624319105,-31623.2624339334,363839.96715041006,193431.28624319105,444743.97905503889,11074.125078470468,20502.697434437294,0,9768.8413861689569,0,368.03983239035222,4634.72724279045,239779.71721744857,5.2984370624253329E-52,null,0,27,0,0,0,0,0,0,0,239779.71721744857,0,-239779.71721744857,-239779.71721744857,0,null,null,236712.42226779441,null,651256.09241126385]
[2050,0,0,363839.96715041006,11166226.097234918,10277.953703017438,161710.5365246759,-31800.842392548275,233930.27301828243,161710.5365246759,298885.12008434627,7442.2394901002217,13778.604035888364,0,6867.3720925210919,0,238.72246597203193,3006.233073525591,193043.70768268319,4.0024608053130423E-52,null,0,28,0,0,0,0,0,0,0,193043.70768268319,0,-193043.70768268319,-193043.70768268319,0,null,null,190574.26616148633,null,457824.8061680728]
[2051,0,0,233930.27301828243,11294605.538561909,0,128379.44132699123,-26959.682678668159,132510.51436995936,128379.44132699123,183220.3936941209,4562.1878029836098,8446.4601492989732,0,4441.7140446509529,0,138.40845655451253,1742.9783076995902,147711.19008817888,2.8735644085635842E-52,null,0,29,0,0,0,0,0,0,0,147711.19008817888,0,-147711.19008817888,-147711.19008817888,0,null,null,145821.6483345117,null,296114.2696433969]
[2052,0,0,132510.51436995936,11387957.862933733,0,93352.324371823968,-19603.988118083034,58762.178116218427,93352.324371823968,95636.34624308889,2381.3450214529134,4408.8355618063979,0,2516.0224247460847,0,65.105615979084391,819.87531098773854,103543.5083067962,1.8900205046430301E-52,null,0,30,0,0,0,0,0,0,0,103543.5083067962,0,-103543.5083067962,-103543.5083067962,0,null,null,102218.96558156272,null,167734.82831640565]
[2053,0,0,58762.178116218427,11444496.697255021,0,56538.834321288508,-11873.155207470587,14096.499002400506,56538.834321288508,36429.338559309464,907.09053012680556,1679.3925075841664,0,1115.7375591687251,0,19.113085050718041,240.69116487472871,60500.859168093652,1.0361945012140373E-52,null,0,31,0,0,0,0,0,0,0,60500.859168093652,0,-60500.859168093652,-60500.859168093652,0,null,null,59726.923899800131,null,74382.50394458168]
[2054,0,0,14096.499002400506,11462340.366878316,0,17843.669623294165,-3747.1706208917744,-1.8849277694243938E-9,17843.669623294165,7048.2495011993105,175.50141257986283,324.92430200528821,0,267.65504434939754,0,1.8263867159813578,22.999696020542359,18636.576464965237,2.9948976012306256E-53,null,0,32,0,0,0,0,0,0,0,18636.576464965237,0,-18636.576464965237,-18636.576464965237,0,null,null,18398.174828941988,null,17843.669623293172]
[2055,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.6089244155431279E-67,null,0,33,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2056,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.4479221291845322E-67,null,0,34,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2057,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.2968556370782578E-67,null,0,35,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2058,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.1551117801837894E-67,null,0,36,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2059,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.0221152388118923E-67,null,0,37,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2060,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.8973261974775939E-67,null,0,38,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2061,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.7802381538600633E-67,null,0,39,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2062,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.6703758629762522E-67,null,0,40,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2063,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.5672934082239544E-67,null,0,41,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2064,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.4705723914649154E-67,null,0,42,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2065,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.3798202348017681E-67,null,0,43,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2066,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.294668587155935E-67,null,0,44,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2067,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.2147718291790029E-67,null,0,45,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2068,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.1398056704292039E-67,null,0,46,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2069,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.0694658331191256E-67,null,0,47,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2070,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.0034668170921571E-67,null,0,48,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2071,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-9.4154074101486828E-68,null,0,49,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2072,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-8.8343625508187809E-68,null,0,50,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2073,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-8.2891752082002418E-68,null,0,51,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2074,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-7.7776325385099059E-68,null,0,52,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2075,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-7.2976582572709384E-68,null,0,53,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2076,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-6.8473042119469748E-68,null,0,54,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2077,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-6.4247424746469679E-68,null,0,55,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2078,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-6.0282579228060884E-68,null,0,56,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2079,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-5.6562412777285995E-68,null,0,57,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2080,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-5.3071825727371074E-68,null,0,58,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2081,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-4.9796650244162271E-68,null,0,59,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2082,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-4.6723592820748798E-68,null,0,60,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2083,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-8.6895170170464562E-11},0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-4.3840180320865168E-68,null,0,61,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2084,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-8.6895170170464562E-11},0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-4.1134709352070167E-68,null,0,62,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2085,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-3.8596198763214764E-68,null,0,63,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2086,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-3.6214345073392652E-68,null,0,64,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2087,0,0,{"$f":"I91+C92","v":-1.8849277694243938E-9},{"$f":"E91+J92","v":11462340.366878316},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-1.8849277694243938E-9},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-1.8849277694243938E-9},-4.6934701458667403E-11,-8.6895170170464562E-11,0,{"$f":"AN92*$D$10","v":-1.4897523215040564E-11},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-1.7875284575743074E-12},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-2.251035379995464E-11},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-1.7302527710170147E-10},-3.3979480651465139E-68,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-1.7302527710170147E-10},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":1.7302527710170147E-10},1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[{"$f":"1+A92","v":2088},0,{"$f":"B93","v":0},-1.8849277694243938E-9,11462340.366878316,0,{"$f":"CA294","v":0},0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-4.6934701458667403E-11},-8.6895170170464562E-11,0,-1.4897523215040564E-11,{"$f":"AL93*$T$8","v":0},-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,{"$f":"S93/(1+$D$3)^(A93-1)","v":-3.1882534476416738E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,{"$f":"AF93-AE93","v":1.7302527710170147E-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$16","v":-1.7081191408344723E-10},null,{"$f":"C93-J92+AN92","v":-9.9316821433603764E-10}]
[2089,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.9914995319272837E-68,null,0,67,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2090,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.8068877197139753E-68,null,0,68,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2091,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.6336686959149531E-68,null,0,69,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2092,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.4711393872745211E-68,null,0,70,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2093,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.3186401086861249E-68,null,0,71,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2094,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.1755518856171965E-68,null,0,72,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2095,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-2.0412939417728541E-68,null,0,73,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2096,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.9153213418012446E-68,null,0,74,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2097,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.797122779472555E-68,null,0,75,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
[2098,0,0,-1.8849277694243938E-9,11462340.366878316,0,0,0,-1.8849277694243938E-9,0,-1.8849277694243938E-9,-4.6934701458667403E-11,-8.6895170170464562E-11,0,-1.4897523215040564E-11,0,-1.7875284575743074E-12,-2.251035379995464E-11,-1.7302527710170147E-10,-1.6862185023542154E-68,null,0,76,0,0,0,0,0,0,0,-1.7302527710170147E-10,0,1.7302527710170147E-10,1.7302527710170147E-10,0,null,null,-1.7081191408344723E-10,null,-9.9316821433603764E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":607224.66335167957},{"$f":"$B30","v":1273517.8124060021},{"$f":"$B31","v":2662692.0601588525},{"$f":"$B32","v":1482751.5103273683},{"$f":"$B33","v":870453.5500504045},{"$f":"$B34","v":185443.97496099598},{"$f":"$B35","v":194594.84038686563},{"$f":"$B36","v":204224.27152149341},{"$f":"$B37","v":214358.14899815337},{"$f":"$B38","v":225023.84371792592},{"$f":"$B39","v":236250.117550622},{"$f":"$B40","v":248067.42674609975},{"$f":"$B41","v":260507.88536700685},{"$f":"$B42","v":273605.37796539936},{"$f":"$B43","v":287395.63481349399},{"$f":"$B44","v":301916.3861240393},{"$f":"$B45","v":317207.49718515162},{"$f":"$B46","v":333310.95197684655},{"$f":"$B47","v":350271.16955167276},{"$f":"$B48","v":368134.90050535457},{"$f":"$B49","v":386951.64697994338},{"$f":"$B50","v":178436.69623294164},{"$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":11462340.366878312},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":121444.93267033593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121444.93267033593,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":194311.89227253746},{"$f":"E$135*$A137","v":254703.56248120044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449015.4547537379,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,116587.13536352248,{"$f":"E$135*$A138","v":407525.69996992068},{"$f":"F$135*$A137","v":532538.41203177057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1056651.2473652137,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,69952.28121811348,244515.41998195241,{"$f":"F$135*$A138","v":852061.45925083279},{"$f":"G$135*$A137","v":296550.30206547369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1463079.4625163723,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,69952.28121811348,146709.25198917143,511236.87555049971,{"$f":"G$135*$A138","v":474480.48330475786},{"$f":"H$135*$A137","v":174090.71001008092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1376469.6020726233,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,34976.14060905674,146709.25198917143,306742.12533029978,284688.28998285474,{"$f":"H$135*$A138","v":278545.13601612946},{"$f":"I$135*$A137","v":37088.794992199197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1088749.7389197114,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,73354.625994585716,306742.12533029978,170812.97398971283,167127.08160967767,{"$f":"I$135*$A138","v":59342.071987518713},{"$f":"J$135*$A137","v":38918.968077373131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816297.84698916774,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,153371.06266514989,170812.97398971283,100276.24896580659,35605.243192511232,{"$f":"J$135*$A138","v":62270.348923797006},{"$f":"K$135*$A137","v":40844.854304298686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563180.73204127618,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,85406.486994856416,100276.24896580659,21363.145915506735,37362.209354278202,{"$f":"K$135*$A138","v":65351.766886877893},{"$f":"L$135*$A137","v":42871.629799630675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352631.48791695648,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,50138.124482903295,21363.145915506735,22417.325612566921,39211.060132126739,{"$f":"L$135*$A138","v":68594.607679409077},{"$f":"M$135*$A137","v":45004.768743585184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246729.03256609794,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,10681.572957753368,22417.325612566921,23526.636079276042,41156.764607645448,{"$f":"M$135*$A138","v":72007.629989736291},{"$f":"N$135*$A137","v":47250.023510124403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217039.9527571025,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,11208.662806283461,23526.636079276042,24694.058764587266,43204.577993841776,{"$f":"N$135*$A138","v":75600.037616199043},{"$f":"O$135*$A137","v":49613.485349219955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227847.45860940756,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,11763.318039638021,24694.058764587266,25922.746796305066,45360.022569719426,{"$f":"O$135*$A138","v":79381.576558751927},{"$f":"P$135*$A137","v":52101.577073401371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239223.29980240308,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,12347.029382293633,25922.746796305066,27216.013541831653,47628.945935251155,{"$f":"P$135*$A138","v":83362.523317442188},{"$f":"Q$135*$A137","v":54721.075593079877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251198.33456620356,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,12961.373398152533,27216.013541831653,28577.367561150691,50017.513990465319,{"$f":"Q$135*$A138","v":87553.720948927788},{"$f":"R$135*$A137","v":57479.1269626988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263805.1164032268,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,13608.006770915827,28577.367561150691,30010.50839427919,52532.232569356675,{"$f":"R$135*$A138","v":91966.603140318082},{"$f":"S$135*$A137","v":60383.277224807862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277077.99566082837,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,14288.683780575346,30010.50839427919,31519.339541614005,55179.961884190845,{"$f":"S$135*$A138","v":96613.243559692579},{"$f":"T$135*$A137","v":63441.499437030325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291053.23659738229,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,15005.254197139595,31519.339541614005,33107.977130514504,57967.946135815546,{"$f":"T$135*$A138","v":101506.39909924852},{"$f":"U$135*$A137","v":66662.190395369311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305769.10649970151,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15759.669770807002,33107.977130514504,34780.767681489328,60903.839459549112,{"$f":"U$135*$A138","v":106659.50463259091},{"$f":"V$135*$A137","v":70054.233910334558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321265.99258528545,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16553.988565257252,34780.767681489328,36542.303675729469,63995.702779554536,{"$f":"V$135*$A138","v":112086.77425653528},{"$f":"W$135*$A137","v":73626.98010107092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337586.51705963677,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17390.383840744664,36542.303675729469,38397.42166773272,67252.064553921169,{"$f":"W$135*$A138","v":117803.16816171346},{"$f":"X$135*$A137","v":77390.32939598868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354775.67129583017,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18271.151837864734,38397.42166773272,40351.2387323527,70681.900897028085,{"$f":"X$135*$A138","v":123824.52703358188},{"$f":"Y$135*$A137","v":35687.33924658833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327213.57941514847,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19198.71083386636,40351.2387323527,42409.140538216845,74294.71622014913,{"$f":"Y$135*$A138","v":57099.742794541329},{"$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,233353.54911912637,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20175.61936617635,42409.140538216845,44576.829732089478,34259.845676724799,{"$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,141421.43531320748,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21204.570269108423,44576.829732089478,20555.907406034876,0,{"$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,86337.307407232787,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22288.414866044739,20555.907406034876,0,0,{"$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,42844.322272079618,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10277.953703017438,0,0,0,{"$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,10277.953703017438,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":607224.66335167957},1273517.8124060021,2662692.0601588525,1482751.5103273685,870453.55005040439,185443.97496099598,194594.84038686563,204224.27152149341,214358.1489981534,225023.84371792589,236250.11755062203,248067.42674609978,260507.88536700685,273605.37796539936,287395.63481349399,301916.3861240393,317207.49718515162,333310.95197684655,350271.16955167276,368134.90050535457,386951.64697994338,178436.69623294164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,11462340.366878314]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":607224.66335167957},{"$f":"$B30","v":1273517.8124060021},{"$f":"$B31","v":2662692.0601588525},{"$f":"$B32","v":1482751.5103273683},{"$f":"$B33","v":870453.5500504045},{"$f":"$B34","v":185443.97496099598},{"$f":"$B35","v":194594.84038686563},{"$f":"$B36","v":204224.27152149341},{"$f":"$B37","v":214358.14899815337},{"$f":"$B38","v":225023.84371792592},{"$f":"$B39","v":236250.117550622},{"$f":"$B40","v":248067.42674609975},{"$f":"$B41","v":260507.88536700685},{"$f":"$B42","v":273605.37796539936},{"$f":"$B43","v":287395.63481349399},{"$f":"$B44","v":301916.3861240393},{"$f":"$B45","v":317207.49718515162},{"$f":"$B46","v":333310.95197684655},{"$f":"$B47","v":350271.16955167276},{"$f":"$B48","v":368134.90050535457},{"$f":"$B49","v":386951.64697994338},{"$f":"$B50","v":178436.69623294164},{"$f":"$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:$BZ227)","v":11462340.366878312}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":60722.466335167963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60722.466335167963]
[0.1,3,0,{"$f":"D$227*$A230","v":60722.466335167963},{"$f":"E$227*$A229","v":127351.78124060022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188074.24757576818]
[0.1,4,0,60722.466335167963,{"$f":"E$227*$A230","v":127351.78124060022},{"$f":"F$227*$A229","v":266269.20601588528},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454343.4535916535]
[0.1,5,0,60722.466335167963,127351.78124060022,{"$f":"F$227*$A230","v":266269.20601588528},{"$f":"G$227*$A229","v":148275.15103273685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602618.60462439037]
[0.1,6,0,60722.466335167963,127351.78124060022,266269.20601588528,{"$f":"G$227*$A230","v":148275.15103273685},{"$f":"H$227*$A229","v":87045.355005040459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689663.95962943078]
[0.1,7,0,60722.466335167963,127351.78124060022,266269.20601588528,148275.15103273685,{"$f":"H$227*$A230","v":87045.355005040459},{"$f":"I$227*$A229","v":18544.397496099598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,708208.35712553037]
[0.1,8,0,60722.466335167963,127351.78124060022,266269.20601588528,148275.15103273685,87045.355005040459,{"$f":"I$227*$A230","v":18544.397496099598},{"$f":"J$227*$A229","v":19459.484038686565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727667.84116421698]
[0.1,9,0,60722.466335167963,127351.78124060022,266269.20601588528,148275.15103273685,87045.355005040459,18544.397496099598,{"$f":"J$227*$A230","v":19459.484038686565},{"$f":"K$227*$A229","v":20422.427152149343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748090.26831636636]
[0.1,10,0,60722.466335167963,127351.78124060022,266269.20601588528,148275.15103273685,87045.355005040459,18544.397496099598,19459.484038686565,{"$f":"K$227*$A230","v":20422.427152149343},{"$f":"L$227*$A229","v":21435.814899815337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769526.08321618172]
[0,11,0,60722.466335167963,127351.78124060022,266269.20601588528,148275.15103273685,87045.355005040459,18544.397496099598,19459.484038686565,20422.427152149343,{"$f":"L$227*$A230","v":21435.814899815337},{"$f":"M$227*$A229","v":22502.384371792592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792028.46758797427]
[0,12,0,0,127351.78124060022,266269.20601588528,148275.15103273685,87045.355005040459,18544.397496099598,19459.484038686565,20422.427152149343,21435.814899815337,{"$f":"M$227*$A230","v":22502.384371792592},{"$f":"N$227*$A229","v":23625.011755062202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,754931.01300786843]
[0,13,0,0,0,266269.20601588528,148275.15103273685,87045.355005040459,18544.397496099598,19459.484038686565,20422.427152149343,21435.814899815337,22502.384371792592,{"$f":"N$227*$A230","v":23625.011755062202},{"$f":"O$227*$A229","v":24806.742674609977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652385.97444187815]
[0,14,0,0,0,0,148275.15103273685,87045.355005040459,18544.397496099598,19459.484038686565,20422.427152149343,21435.814899815337,22502.384371792592,23625.011755062202,{"$f":"O$227*$A230","v":24806.742674609977},{"$f":"P$227*$A229","v":26050.788536700686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412167.55696269363]
[0,15,0,0,0,0,0,87045.355005040459,18544.397496099598,19459.484038686565,20422.427152149343,21435.814899815337,22502.384371792592,23625.011755062202,24806.742674609977,{"$f":"P$227*$A230","v":26050.788536700686},{"$f":"Q$227*$A229","v":27360.537796539938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291252.94372649671]
[0,16,0,0,0,0,0,0,18544.397496099598,19459.484038686565,20422.427152149343,21435.814899815337,22502.384371792592,23625.011755062202,24806.742674609977,26050.788536700686,{"$f":"Q$227*$A230","v":27360.537796539938},{"$f":"R$227*$A229","v":28739.5634813494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232947.15220280565]
[0,17,0,0,0,0,0,0,0,19459.484038686565,20422.427152149343,21435.814899815337,22502.384371792592,23625.011755062202,24806.742674609977,26050.788536700686,27360.537796539938,{"$f":"R$227*$A230","v":28739.5634813494},{"$f":"S$227*$A229","v":30191.638612403931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244594.39331910995]
[0,18,0,0,0,0,0,0,0,0,20422.427152149343,21435.814899815337,22502.384371792592,23625.011755062202,24806.742674609977,26050.788536700686,27360.537796539938,28739.5634813494,{"$f":"S$227*$A230","v":30191.638612403931},{"$f":"T$227*$A229","v":31720.749718515162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256855.65899893863]
[0,19,0,0,0,0,0,0,0,0,0,21435.814899815337,22502.384371792592,23625.011755062202,24806.742674609977,26050.788536700686,27360.537796539938,28739.5634813494,30191.638612403931,{"$f":"T$227*$A230","v":31720.749718515162},{"$f":"U$227*$A229","v":33331.095197684655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269764.3270444739]
[0,20,0,0,0,0,0,0,0,0,0,0,22502.384371792592,23625.011755062202,24806.742674609977,26050.788536700686,27360.537796539938,28739.5634813494,30191.638612403931,31720.749718515162,{"$f":"U$227*$A230","v":33331.095197684655},{"$f":"V$227*$A229","v":35027.116955167279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283355.62909982586]
[0,21,0,0,0,0,0,0,0,0,0,0,0,23625.011755062202,24806.742674609977,26050.788536700686,27360.537796539938,28739.5634813494,30191.638612403931,31720.749718515162,33331.095197684655,{"$f":"V$227*$A230","v":35027.116955167279},{"$f":"W$227*$A229","v":36813.49005053546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297666.73477856873]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,24806.742674609977,26050.788536700686,27360.537796539938,28739.5634813494,30191.638612403931,31720.749718515162,33331.095197684655,35027.116955167279,{"$f":"W$227*$A230","v":36813.49005053546},{"$f":"X$227*$A229","v":38695.16469799434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312736.88772150088]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,26050.788536700686,27360.537796539938,28739.5634813494,30191.638612403931,31720.749718515162,33331.095197684655,35027.116955167279,36813.49005053546,{"$f":"X$227*$A230","v":38695.16469799434},{"$f":"Y$227*$A229","v":17843.669623294165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305773.81467018503]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27360.537796539938,28739.5634813494,30191.638612403931,31720.749718515162,33331.095197684655,35027.116955167279,36813.49005053546,38695.16469799434,{"$f":"Y$227*$A230","v":17843.669623294165},{"$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,279723.02613348432]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28739.5634813494,30191.638612403931,31720.749718515162,33331.095197684655,35027.116955167279,36813.49005053546,38695.16469799434,17843.669623294165,{"$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,252362.48833694443]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30191.638612403931,31720.749718515162,33331.095197684655,35027.116955167279,36813.49005053546,38695.16469799434,17843.669623294165,0,{"$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,223622.92485559499]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31720.749718515162,33331.095197684655,35027.116955167279,36813.49005053546,38695.16469799434,17843.669623294165,0,0,{"$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,193431.28624319105]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33331.095197684655,35027.116955167279,36813.49005053546,38695.16469799434,17843.669623294165,0,0,0,{"$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,161710.5365246759]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35027.116955167279,36813.49005053546,38695.16469799434,17843.669623294165,0,0,0,0,{"$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,128379.44132699123]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36813.49005053546,38695.16469799434,17843.669623294165,0,0,0,0,0,{"$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,93352.324371823968]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38695.16469799434,17843.669623294165,0,0,0,0,0,0,{"$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,56538.834321288508]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17843.669623294165,0,0,0,0,0,0,0,{"$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,17843.669623294165]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":607224.6633516798},1273517.8124060018,2662692.060158853,1482751.5103273683,870453.5500504045,185443.97496099595,194594.84038686563,204224.27152149347,214358.14899815337,225023.84371792595,236250.11755062206,248067.42674609972,260507.88536700685,273605.37796539947,287395.63481349405,301916.38612403936,317207.49718515162,333310.95197684655,350271.1695516727,368134.90050535469,386951.64697994344,178436.69623294167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,11462340.366878316]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":607224.66335167957},{"$f":"$B30","v":1273517.8124060021},{"$f":"$B31","v":2662692.0601588525},{"$f":"$B32","v":1482751.5103273683},{"$f":"$B33","v":870453.5500504045},{"$f":"$B34","v":185443.97496099598},{"$f":"$B35","v":194594.84038686563},{"$f":"$B36","v":204224.27152149341},{"$f":"$B37","v":214358.14899815337},{"$f":"$B38","v":225023.84371792592},{"$f":"$B39","v":236250.117550622},{"$f":"$B40","v":248067.42674609975},{"$f":"$B41","v":260507.88536700685},{"$f":"$B42","v":273605.37796539936},{"$f":"$B43","v":287395.63481349399},{"$f":"$B44","v":301916.3861240393},{"$f":"$B45","v":317207.49718515162},{"$f":"$B46","v":333310.95197684655},{"$f":"$B47","v":350271.16955167276},{"$f":"$B48","v":368134.90050535457},{"$f":"$B49","v":386951.64697994338},{"$f":"$B50","v":178436.69623294164},{"$f":"$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:$BZ321)","v":11462340.366878312}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":60722.466335167963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60722.466335167963]
[0.1,3,0,{"$f":"D$321*$A324","v":60722.466335167963},{"$f":"E$321*$A323","v":127351.78124060022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188074.24757576818]
[0.1,4,0,60722.466335167963,{"$f":"E$321*$A324","v":127351.78124060022},{"$f":"F$321*$A323","v":266269.20601588528},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454343.4535916535]
[0.1,5,0,60722.466335167963,127351.78124060022,{"$f":"F$321*$A324","v":266269.20601588528},{"$f":"G$321*$A323","v":148275.15103273685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602618.60462439037]
[0.1,6,0,60722.466335167963,127351.78124060022,266269.20601588528,{"$f":"G$321*$A324","v":148275.15103273685},{"$f":"H$321*$A323","v":87045.355005040459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689663.95962943078]
[0.1,7,0,60722.466335167963,127351.78124060022,266269.20601588528,148275.15103273685,{"$f":"H$321*$A324","v":87045.355005040459},{"$f":"I$321*$A323","v":18544.397496099598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,708208.35712553037]
[0.1,8,0,60722.466335167963,127351.78124060022,266269.20601588528,148275.15103273685,87045.355005040459,{"$f":"I$321*$A324","v":18544.397496099598},{"$f":"J$321*$A323","v":19459.484038686565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727667.84116421698]
[0.1,9,0,60722.466335167963,127351.78124060022,266269.20601588528,148275.15103273685,87045.355005040459,18544.397496099598,{"$f":"J$321*$A324","v":19459.484038686565},{"$f":"K$321*$A323","v":20422.427152149343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748090.26831636636]
[0.1,10,0,60722.466335167963,127351.78124060022,266269.20601588528,148275.15103273685,87045.355005040459,18544.397496099598,19459.484038686565,{"$f":"K$321*$A324","v":20422.427152149343},{"$f":"L$321*$A323","v":21435.814899815337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769526.08321618172]
[0,11,0,60722.466335167963,127351.78124060022,266269.20601588528,148275.15103273685,87045.355005040459,18544.397496099598,19459.484038686565,20422.427152149343,{"$f":"L$321*$A324","v":21435.814899815337},{"$f":"M$321*$A323","v":22502.384371792592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792028.46758797427]
[0,12,0,0,127351.78124060022,266269.20601588528,148275.15103273685,87045.355005040459,18544.397496099598,19459.484038686565,20422.427152149343,21435.814899815337,{"$f":"M$321*$A324","v":22502.384371792592},{"$f":"N$321*$A323","v":23625.011755062202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,754931.01300786843]
[0,13,0,0,0,266269.20601588528,148275.15103273685,87045.355005040459,18544.397496099598,19459.484038686565,20422.427152149343,21435.814899815337,22502.384371792592,{"$f":"N$321*$A324","v":23625.011755062202},{"$f":"O$321*$A323","v":24806.742674609977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652385.97444187815]
[0,14,0,0,0,0,148275.15103273685,87045.355005040459,18544.397496099598,19459.484038686565,20422.427152149343,21435.814899815337,22502.384371792592,23625.011755062202,{"$f":"O$321*$A324","v":24806.742674609977},{"$f":"P$321*$A323","v":26050.788536700686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412167.55696269363]
[0,15,0,0,0,0,0,87045.355005040459,18544.397496099598,19459.484038686565,20422.427152149343,21435.814899815337,22502.384371792592,23625.011755062202,24806.742674609977,{"$f":"P$321*$A324","v":26050.788536700686},{"$f":"Q$321*$A323","v":27360.537796539938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291252.94372649671]
[0,16,0,0,0,0,0,0,18544.397496099598,19459.484038686565,20422.427152149343,21435.814899815337,22502.384371792592,23625.011755062202,24806.742674609977,26050.788536700686,{"$f":"Q$321*$A324","v":27360.537796539938},{"$f":"R$321*$A323","v":28739.5634813494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232947.15220280565]
[0,17,0,0,0,0,0,0,0,19459.484038686565,20422.427152149343,21435.814899815337,22502.384371792592,23625.011755062202,24806.742674609977,26050.788536700686,27360.537796539938,{"$f":"R$321*$A324","v":28739.5634813494},{"$f":"S$321*$A323","v":30191.638612403931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244594.39331910995]
[0,18,0,0,0,0,0,0,0,0,20422.427152149343,21435.814899815337,22502.384371792592,23625.011755062202,24806.742674609977,26050.788536700686,27360.537796539938,28739.5634813494,{"$f":"S$321*$A324","v":30191.638612403931},{"$f":"T$321*$A323","v":31720.749718515162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256855.65899893863]
[0,19,0,0,0,0,0,0,0,0,0,21435.814899815337,22502.384371792592,23625.011755062202,24806.742674609977,26050.788536700686,27360.537796539938,28739.5634813494,30191.638612403931,{"$f":"T$321*$A324","v":31720.749718515162},{"$f":"U$321*$A323","v":33331.095197684655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269764.3270444739]
[0,20,0,0,0,0,0,0,0,0,0,0,22502.384371792592,23625.011755062202,24806.742674609977,26050.788536700686,27360.537796539938,28739.5634813494,30191.638612403931,31720.749718515162,{"$f":"U$321*$A324","v":33331.095197684655},{"$f":"V$321*$A323","v":35027.116955167279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283355.62909982586]
[0,21,0,0,0,0,0,0,0,0,0,0,0,23625.011755062202,24806.742674609977,26050.788536700686,27360.537796539938,28739.5634813494,30191.638612403931,31720.749718515162,33331.095197684655,{"$f":"V$321*$A324","v":35027.116955167279},{"$f":"W$321*$A323","v":36813.49005053546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297666.73477856873]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,24806.742674609977,26050.788536700686,27360.537796539938,28739.5634813494,30191.638612403931,31720.749718515162,33331.095197684655,35027.116955167279,{"$f":"W$321*$A324","v":36813.49005053546},{"$f":"X$321*$A323","v":38695.16469799434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312736.88772150088]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,26050.788536700686,27360.537796539938,28739.5634813494,30191.638612403931,31720.749718515162,33331.095197684655,35027.116955167279,36813.49005053546,{"$f":"X$321*$A324","v":38695.16469799434},{"$f":"Y$321*$A323","v":17843.669623294165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305773.81467018503]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27360.537796539938,28739.5634813494,30191.638612403931,31720.749718515162,33331.095197684655,35027.116955167279,36813.49005053546,38695.16469799434,{"$f":"Y$321*$A324","v":17843.669623294165},{"$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,279723.02613348432]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28739.5634813494,30191.638612403931,31720.749718515162,33331.095197684655,35027.116955167279,36813.49005053546,38695.16469799434,17843.669623294165,{"$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,252362.48833694443]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30191.638612403931,31720.749718515162,33331.095197684655,35027.116955167279,36813.49005053546,38695.16469799434,17843.669623294165,0,{"$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,223622.92485559499]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31720.749718515162,33331.095197684655,35027.116955167279,36813.49005053546,38695.16469799434,17843.669623294165,0,0,{"$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,193431.28624319105]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33331.095197684655,35027.116955167279,36813.49005053546,38695.16469799434,17843.669623294165,0,0,0,{"$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,161710.5365246759]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35027.116955167279,36813.49005053546,38695.16469799434,17843.669623294165,0,0,0,0,{"$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,128379.44132699123]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36813.49005053546,38695.16469799434,17843.669623294165,0,0,0,0,0,{"$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,93352.324371823968]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38695.16469799434,17843.669623294165,0,0,0,0,0,0,{"$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,56538.834321288508]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17843.669623294165,0,0,0,0,0,0,0,{"$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,17843.669623294165]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":607224.6633516798},1273517.8124060018,2662692.060158853,1482751.5103273683,870453.5500504045,185443.97496099595,194594.84038686563,204224.27152149347,214358.14899815337,225023.84371792595,236250.11755062206,248067.42674609972,260507.88536700685,273605.37796539947,287395.63481349405,301916.38612403936,317207.49718515162,333310.95197684655,350271.1695516727,368134.90050535469,386951.64697994344,178436.69623294167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,11462340.366878316]

{"sheet":"DLC-AC w Ancil","index":10,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":3.1645514205790628E-49},null,{"$f":"L8","v":3.1645514205790628E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":4.4179358262915091E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":205300.63151681752},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":1470560.9829051767},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":13710353.951311305},{"$f":"SUM(C25:C104)","v":13710353.951311305},null,null,{"$f":"SUM(F25:F104)","v":13710353.951311307},{"$f":"SUM(G25:G104)","v":13710353.951311301},{"$f":"SUM(H25:H104)","v":-9.276845958083868E-11},null,{"$f":"SUM(J25:J104)","v":13710353.951311301},null,{"$f":"SUM(L25:L104)","v":1513257.4704421605},2801653.3890515491,38461104.268909626,1131104.2009831821,0,43421.838814961979,546811.40891921427,60522385.963775866,3.1645514205790628E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":2314679.4353438639}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,4,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,4,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"(HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B5/100","v":725171.44082498702},{"$f":"B29","v":725171.44082498702},{"$f":"I28+C29","v":725171.44082498702},72517.144082498708,145034.28816499742,{"$f":"CA230","v":72517.144082498708},15228.600257324728,637425.69648516353,72517.144082498708,681298.56865507527,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":16964.334359511373},31407.864014998973,{"$f":"(HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B5/100","v":232529.1487741404},10877.571612374804,{"$f":"AL29*$T$8","v":0},562.54695369779529,7084.1562847105961,371942.7660819327,{"$f":"S29/(1+$D$3)^(A29-1)","v":4.0402563528542767E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,371942.7660819327,0,-371942.7660819327,{"$f":"AF29-AE29","v":-371942.7660819327},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":367184.823328464},null,{"$f":"C29-J28+AN28","v":725171.44082498702}]
[2025,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B6/100","v":1517648.6085603666},1517648.6085603666,2155074.3050455302,296799.14902103407,535584.58277606918,224282.00493853536,65373.541345882091,1865418.7587611128,224282.00493853536,2010246.5319033214,50055.138644392697,92672.365120743125,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B6/100","v":449629.66507004714},32554.54357954282,0,1720.5793728743447,21667.263679182874,872581.56040531828,8.8935456305776897E-51,null,0,3,0,0,0,0,0,0,0,872581.56040531828,0,-872581.56040531828,-872581.56040531828,0,null,null,861419.37769673928,null,2170302.9053028547]
[2026,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B7/100","v":3169799.7087696996},3169799.7087696996,5035218.4675308121,838061.12483653938,1258840.4131316547,541261.97581550537,150691.47183639137,4343265.0198789146,541261.97581550537,4689241.7437048629,116762.11941825108,216174.04438479419,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B7/100","v":904439.06044879451},76737.309137010277,0,4047.3120331698046,50967.818397195355,1910389.6396347205,1.826951262991852E-50,null,0,4,0,0,0,0,0,0,0,1910389.6396347205,0,-1910389.6396347205,-1910389.6396347205,0,null,null,1885951.6739822328,null,5115820.6091340184]
[2027,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B8/100","v":1766479.7008117551},1766479.7008117551,6109744.7206906695,1555971.0707332203,1742560.1297952838,717909.94589668093,215176.5386187066,5176658.2361752819,717909.94589668093,5643201.4784329757,140515.71681298109,260151.5881557602,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B8/100","v":1171113.7514163856},95115.575011954032,0,4829.7911107718528,60821.580894373474,2450457.9492989071,2.1988133407445033E-50,null,0,5,0,0,0,0,0,0,0,2450457.9492989071,0,-2450457.9492989071,-2450457.9492989071,0,null,null,2419111.355936266,null,6341038.3341302685]
[2028,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B9/100","v":1038307.572088882},1038307.572088882,6214965.8082641643,2377711.7738387892,1639909.4324505131,821740.70310556912,171815.43316243825,5221409.6719961567,821740.70310556912,5718187.74013016,142382.87472924098,263608.45482000039,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B9/100","v":1340829.8834315005},99921.539404837036,0,4826.1743794473232,60776.035380751193,2734085.6652513468,2.3019152396445822E-50,null,0,6,0,0,0,0,0,0,0,2734085.6652513468,0,-2734085.6652513468,-2734085.6652513468,0,null,null,2699110.8673398867,null,6661435.9603224695]
[2029,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B10/100","v":223699.99317663492},223699.99317663492,5445109.665172792,3221822.4762620218,1297926.4454075689,844110.70242323261,95301.306026710634,4505697.6567228492,844110.70242323261,4975403.6609478202,123887.55115760071,229366.10876969452,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B10/100","v":1398816.0838493856},90950.92875590302,0,4100.9870563200366,51643.748201956114,2742876.1102140928,2.1668033750739615E-50,null,0,7,0,0,0,0,0,0,0,2742876.1102140928,0,-2742876.1102140928,-2742876.1102140928,0,null,null,2707788.8637279477,null,6063395.250393535]
[2030,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B11/100","v":234644.75963769763},234644.75963769763,4740342.4163605468,4089397.6546490239,973943.95142198878,867575.17838700232,22337.442337347155,3850429.7956361976,867575.17838700232,4295386.1059983727,106955.11403935947,198017.29948652498,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B11/100","v":1459546.4728399841},81808.939614119998,0,3434.4697627603714,43250.292965905675,2760587.7670956566,2.0462136238047936E-50,null,0,8,0,0,0,0,0,0,0,2760587.7670956566,0,-2760587.7670956566,-2760587.7670956566,0,null,null,2725273.9506713483,null,5453929.307608]
[2031,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B12/100","v":246159.59641218037},246159.59641218037,4096589.392048378,4981588.7926772442,672960.59811970126,892191.13802822039,-46038.413380789018,3250436.6674009468,892191.13802822039,3673513.0297246622,91470.474440144084,169348.95067030695,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B12/100","v":1523159.6831975246},72487.705884497671,0,2822.17894031784,35539.711921310598,2787019.8430823223,1.938320436738898E-50,null,0,9,0,0,0,0,0,0,0,2787019.8430823223,0,-2787019.8430823223,-2787019.8430823223,0,null,null,2751367.9039255171,null,4832513.7256331779]
[2032,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B13/100","v":258275.26842399954},258275.26842399954,3508711.9358249465,5899607.4575478649,422610.42067248025,918018.66487062036,-104035.73128160942,2694729.0022359355,918018.66487062036,3101720.4690304408,77232.83967885797,142989.31362230334,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B13/100","v":1589801.7499208816},62978.967840434358,0,2256.3969341994361,28414.816607108911,2821692.7494744062,1.841328763778146E-50,null,0,10,0,0,0,0,0,0,0,2821692.7494744062,0,-2821692.7494744062,-2821692.7494744062,0,null,null,2785597.2697550366,null,4198597.8560289573]
[2033,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B14/100","v":271024.31633712945},271024.31633712945,2965753.3185730651,6844728.5540521983,296723.42335077509,945121.09650433331,-136163.51136224723,2156795.7334309788,945121.09650433331,2561274.526002022,63775.735697450342,118074.75564869322,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B14/100","v":1659626.268906964},53274.052612431995,0,1719.2620126845472,21650.674156465782,2863241.8455390227,1.7531365693885799E-50,null,0,11,0,0,0,0,0,0,0,2863241.8455390227,0,-2863241.8455390227,-2863241.8455390227,0,null,null,2826614.8640979868,null,3551603.5074954666]
[2034,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B15/100","v":284440.97285791492},284440.97285791492,2441236.7062888937,7745776.6037598243,261478.60876079244,901048.04970762611,-134309.58259883508,1674498.2391801027,901048.04970762611,2057867.4727344983,51240.900071089003,94867.690493060378,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B15/100","v":1732795.136984125},43363.850757735716,0,1235.6352695912417,15560.360434175063,2840111.6237174026,1.6316583468092759E-50,null,0,12,0,0,0,0,0,0,0,2840111.6237174026,0,-2840111.6237174026,-2840111.6237174026,0,null,null,2803780.5272386195,null,2890923.3838490481]
[2035,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B16/100","v":298561.3839104764},298561.3839104764,1973059.6230905792,8524915.9310024604,274396.49141761626,779139.32724263705,-105995.99552325436,1299916.2913711965,779139.32724263705,1636487.9572308878,40748.550135049103,75442.094828343936,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B16/100","v":1809478.7517786769},34326.550770778471,0,849.73226233836021,10700.682151057259,2750685.6891688816,1.482760086079766E-50,null,0,13,0,0,0,0,0,0,0,2750685.6891688816,0,-2750685.6891688816,-2750685.6891688816,0,null,null,2715498.5414802292,null,2288436.7180518983]
[2036,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B17/100","v":313423.76550285018},313423.76550285018,1613340.0568740466,9018417.6639184132,287991.1676584658,493501.7329159521,-43157.218704072126,1162995.5426621665,493501.7329159521,1388167.7997681065,34565.37821422585,63994.535569309715,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B17/100","v":1889856.5326457953},27340.817344681669,0,670.81773513520159,8447.6107158981958,2518377.4251409979,1.2737577452560438E-50,null,0,14,0,0,0,0,0,0,0,2518377.4251409979,0,-2518377.4251409979,-2518377.4251409979,0,null,null,2486161.9965505437,null,1822721.1563121113]
[2037,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B18/100","v":329068.41099549615},329068.41099549615,1492063.9536576627,9368178.2678527385,302299.32964731427,349760.60393432621,-9966.8676002725078,1152270.2173236089,349760.60393432621,1322167.0854906358,32921.960428716833,60951.902641118315,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B18/100","v":1974117.4885418247},24874.317515874831,0,624.75316965064883,7867.5194382993832,2451118.5456698108,1.1632322581927252E-50,null,0,15,0,0,0,0,0,0,0,2451118.5456698108,0,-2451118.5456698108,-2451118.5456698108,0,null,null,2419763.5018680091,null,1658287.8343916554]
[2038,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B19/100","v":345537.7651923754},345537.7651923754,1497807.9825159842,9648661.8910974134,317359.67965431843,280483.62324467552,7743.9718460250115,1209580.3874252837,280483.62324467552,1353694.1849706341,33706.985205768789,62405.301927146233,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B19/100","v":2062460.7015928337},24810.974934745569,0,649.6057030025147,8180.4875011043387,2472697.6801092764,1.1010555845731613E-50,null,0,16,0,0,0,0,0,0,0,2472697.6801092764,0,-2472697.6801092764,-2472697.6801092764,0,null,null,2441066.5930672372,null,1654064.9956497047]
[2039,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B20/100","v":362876.69893582637},362876.69893582637,1572457.08636111,9943063.1849180087,333213.04880889179,294401.29382059467,8150.4685475423948,1269905.323992973,294401.29382059467,{"$f":"(+I44+D44)/2","v":1421181.2051770415},35387.41200890833,65516.453558661611,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B20/100","v":2155095.8174411217},26046.871070112833,0,684.74965751298407,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":8623.0554762366555},2585755.653033149,1.0803433591719516E-50,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,2585755.653033149,0,-2585755.653033149,-2585755.653033149,0,null,null,2552678.3129327111,null,1736458.0713408557]
[2040,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B21/100","v":381132.63796405977},381132.63796405977,1651037.9619570328,10252113.26657124,349902.55661506543,309050.08165323088,8579.0197419852557,1333408.8605618167,309050.08165323088,1492223.4112594249,37156.362940359679,68791.499259059492,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B21/100","v":2252243.6665586815},27347.841232264811,0,721.84434509964831,9090.1890416556507,2704401.4850303517,1.0601848425829413E-50,null,0,18,0,0,0,0,0,0,0,2704401.4850303517,0,-2704401.4850303517,-2704401.4850303517,0,null,null,2669806.4112137114,null,1823189.4154843208]
[2041,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B22/100","v":400355.40899252775},400355.40899252775,1733764.2695543445,10576582.929482507,367473.6925324903,324469.66291126562,9030.8462204571824,1400263.7604226216,324469.66291126562,1567014.0149884829,39018.648973213225,72239.346090969062,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B22/100","v":2354136.9058655002},28717.421142354266,0,760.9991852010545,9583.2661168364994,2828926.25028534,1.0405624551920933E-50,null,0,19,0,0,0,0,0,0,0,2828926.25028534,0,-2828926.25028534,-2828926.25028534,0,null,null,2792738.2386338986,null,1914494.7428236178]
[2042,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B23/100","v":420597.857754845},420597.857754845,1820861.6181774666,10917284.851326857,385974.45565858681,340701.92184435017,9507.2321009896932,{"$f":"D47-J47-H47","v":1470652.4642321267},340701.92184435017,1645757.0412047966,40979.350325999432,75869.399599541124,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B23/100","v":2461020.5653130948},30159.344065007954,0,802.32989854667005,10103.743973439121,2959636.6550199785,1.0214592014964387E-50,null,0,20,0,0,0,0,0,0,0,2959636.6550199785,0,-2959636.6550199785,-2959636.6550199785,0,null,null,2921776.5779871847,null,2010622.9376671971]
[2043,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B24/100","v":441915.56643943471},441915.56643943471,{"$f":"I47+C48","v":1912568.0306715614},11275075.898181437,405455.51718195039,357791.04685458069,10009.538768747636,1544767.445048233,357791.04685458069,1728667.7378598973,43043.826672711439,79691.582715341268,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B24/100","v":2573152.9169511632},31677.548733934225,0,845.95863509009985,10653.160846371213,3096856.0414091921,1.0028586996415752E-50,null,0,21,0,0,0,0,0,0,0,3096856.0414091921,0,-3096856.0414091921,-3096856.0414091921,0,null,null,3057240.635211152,null,2111836.5822622818]
[2044,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B25/100","v":464367.35926758236},464367.35926758236,2009134.8043158154,11650859.583676985,425970.36267116829,375783.68549554748,10539.202206880369,1622811.9166133876,375783.68549554748,1815973.3604646015,45217.736675568573,83716.371917418131,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B25/100","v":2690805.9255047496},33276.193420129253,0,892.0145528824504,11233.143223543684,3240925.0707898391,9.8474508179203186E-51,null,0,22,0,0,0,0,0,0,0,3240925.0707898391,0,-3240925.0707898391,-3240925.0707898391,0,null,null,3199466.7138562282,null,2218412.8946752837]
[2045,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,4,FALSE)+HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,21,FALSE))*Inflation!$B26/100","v":216865.15845458285},216865.15845458285,1839677.0750679704,12018473.646626942,393345.43168894161,367614.06294995802,5403.5874351865523,1466659.4246828258,367614.06294995802,1653168.2498753981,41163.889421897409,76211.056319255862,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B26/100","v":2776448.0918764528},30892.415514514785,0,717.07405626303944,9030.116773163918,3302076.7069115057,9.4140844301787191E-51,null,0,23,0,0,0,0,0,0,0,3302076.7069115057,0,-3302076.7069115057,-3302076.7069115057,0,null,null,3259836.0898817712,null,2059494.367634319]
[2046,{"$f":"'AEG Input File'!$BX$677*Inflation!B26/100","v":0},0,1466659.4246828258,12354745.333026614,280977.40170999296,336271.686399673,-11611.799784832807,1141999.5380679856,336271.686399673,1304329.4813754056,32477.804086247597,60129.589091406197,{"$f":"(HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,4,FALSE)+HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,21,FALSE))*Inflation!$B27/100","v":0},25378.204570265414,0,1142.4068834807765,14386.33495410342,469786.02598517638,1.2566870127041759E-51,null,0,24,0,0,0,0,0,0,0,469786.02598517638,0,-469786.02598517638,-469786.02598517638,0,null,null,463776.45886396879,null,1691880.304684361]
[2047,0,0,1141999.5380679856,12658110.178326737,170268.34007140735,303364.84530012344,-27950.266098030377,866584.95886589249,303364.84530012344,1004292.248466939,25006.876986826777,46297.872654325889,0,20334.129274270319,0,867.4456681389064,10923.747148922303,406794.91703260766,1.0210303496460925E-51,null,0,25,0,0,0,0,0,0,0,406794.91703260766,0,-406794.91703260766,-406794.91703260766,0,null,null,401591.14079565613,null,1355608.6182846879]
[2048,0,0,866584.95886589249,12926921.247107623,103932.32266850487,268811.06878088589,-34624.53668360001,632398.42676860665,268811.06878088589,749491.69281724957,18662.343151149515,34551.567038875204,0,15783.656594768465,0,635.79010875450081,8006.5076614202762,346450.9333358538,8.1590758527280331E-52,null,0,26,0,0,0,0,0,0,0,346450.9333358538,0,-346450.9333358538,-346450.9333358538,0,null,null,342019.08559470251,null,1052243.7729845643]
[2049,0,0,632398.42676860665,13159444.645994926,51730.426147780687,232523.39888730325,-37966.524275299736,437841.55215660314,232523.39888730325,535119.98946260486,13324.48773761886,24669.031514226084,0,11751.490563055177,0,442.88733928444969,5577.282229309114,288288.57827079692,6.3703423521793339E-52,null,0,27,0,0,0,0,0,0,0,288288.57827079692,0,-288288.57827079692,-288288.57827079692,0,null,null,284600.7513334956,null,783432.70420367841]
[2050,0,0,437841.55215660314,13353854.781085823,12491.433126983971,194410.1350908973,-38202.927412421799,281634.34447812766,194410.1350908973,359737.94831736537,8957.4749131023964,16583.919417430545,0,8263.6395797456262,0,287.38714999297088,3619.0676553933849,232121.62380656225,4.8126805711716262E-52,null,0,28,0,0,0,0,0,0,0,232121.62380656225,0,-232121.62380656225,-232121.62380656225,0,null,null,229152.29223561156,null,550909.3053163751]
[2051,0,0,281634.34447812766,13508229.375277467,0,154374.59419164449,-32418.664780245341,159678.41506672851,154374.59419164449,220656.37977242807,5494.3438563334585,10172.259107508935,0,5347.4875533821669,0,166.75223500817617,2099.9116355668934,177655.34857944411,3.4560962264544273E-52,null,0,29,0,0,0,0,0,0,0,177655.34857944411,0,-177655.34857944411,-177655.34857944411,0,null,null,175382.7570533535,null,356499.17022547778]
[2052,0,0,159678.41506672851,13620544.183693627,0,112314.80841616,-23586.109767393598,70949.716417962118,112314.80841616,115314.06574234532,2871.3202369843984,5315.9784307221198,0,3031.8686405074991,0,78.567951041250438,989.40655617648747,124601.95023159173,2.2744085525713389E-52,null,0,30,0,0,0,0,0,0,0,124601.95023159173,0,-124601.95023159173,-124601.95023159173,0,null,null,123008.02503600974,null,202124.57603383329]
[2053,0,0,70949.716417962118,13688667.435465842,0,68123.251772216521,-14305.882872165468,17132.347517911065,68123.251772216521,44041.031967936593,1096.6216960016211,2030.2915737218771,0,1347.1465142650993,0,23.168731912365992,291.76394380394385,72912.244231921417,1.24876353134726E-52,null,0,31,0,0,0,0,0,0,0,72912.244231921417,0,-72912.244231921417,-72912.244231921417,0,null,null,71979.540827747711,null,89809.767617673293]
[2054,0,0,17132.347517911065,13710353.951311301,0,21686.515845458285,-4554.1683275462401,-9.8043528851121664E-10,21686.515845458285,8566.173758955043,213.29772659798056,394.90061028782748,0,325.29773768185157,0,2.2197207913096033,27.952953776915017,22650.184594594168,3.639884376688145E-53,null,0,32,0,0,0,0,0,0,0,22650.184594594168,0,-22650.184594594168,-22650.184594594168,0,null,null,22360.440334229021,null,21686.515845456772]
[2055,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.5816461687337304E-67,null,0,33,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2056,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.484039412532083E-67,null,0,34,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2057,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.3924561772952001E-67,null,0,35,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2058,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.306524738705782E-67,null,0,36,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2059,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.225896312346444E-67,null,0,37,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2060,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.1502436380295994E-67,null,0,38,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2061,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.0792596514913608E-67,null,0,39,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2062,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.0126562380580453E-67,null,0,40,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2063,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-9.5016306322657031E-68,null,0,41,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2064,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-8.9152647541223234E-68,null,0,42,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2065,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-8.3650847641025347E-68,null,0,43,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2066,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-7.8488575539234361E-68,null,0,44,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2067,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-7.3644878251739217E-68,null,0,45,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2068,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-6.910009584773767E-68,null,0,46,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2069,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-6.4835781652660521E-68,null,0,47,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2070,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-6.0834627375543636E-68,null,0,48,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2071,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-5.7080392856949228E-68,null,0,49,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2072,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-5.3557840152292784E-68,null,0,50,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2073,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-5.0252671683028319E-68,null,0,51,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2074,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-4.7151472204655894E-68,null,0,52,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2075,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-4.4241654356006955E-68,null,0,53,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2076,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-4.1511407568799448E-68,null,0,54,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2077,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-3.8949650130093088E-68,null,0,55,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2078,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-3.6545984203072793E-68,null,0,56,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2079,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-3.4290653623595296E-68,null,0,57,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2080,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-3.2174504301201009E-68,null,0,58,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2081,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-3.0188947063863627E-68,null,0,59,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2082,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-2.8325922795669639E-68,null,0,60,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2083,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-4.5198066800367092E-11},0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-2.6577869725925771E-68,null,0,61,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2084,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-4.5198066800367092E-11},0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-2.4937692736925451E-68,null,0,62,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2085,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-2.3398734565798323E-68,null,0,63,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2086,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-2.1954748783555121E-68,null,0,64,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2087,0,0,{"$f":"I91+C92","v":-9.8043528851121664E-10},{"$f":"E91+J92","v":13710353.951311301},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-9.8043528851121664E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-9.8043528851121664E-10},-2.4412838683929293E-11,-4.5198066800367092E-11,0,{"$f":"AN92*$D$10","v":-2.270098775625229E-11},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-9.257508484300472E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-1.1657984543108886E-11},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-1.0489562863208763E-10},-2.0599874441653149E-68,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-1.0489562863208763E-10},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":1.0489562863208763E-10},1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[{"$f":"1+A92","v":2088},0,{"$f":"B93","v":0},-9.8043528851121664E-10,13710353.951311301,0,{"$f":"CA294","v":0},0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-2.4412838683929293E-11},-4.5198066800367092E-11,0,-2.270098775625229E-11,{"$f":"AL93*$T$8","v":0},-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,{"$f":"S93/(1+$D$3)^(A93-1)","v":-1.932861228317636E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,{"$f":"AF93-AE93","v":1.0489562863208763E-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$16","v":-1.0355378939865395E-10},null,{"$f":"C93-J92+AN92","v":-1.5133991837501526E-9}]
[2089,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.813580242207412E-68,null,0,67,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2090,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.7016603399861805E-68,null,0,68,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2091,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.596647253477699E-68,null,0,69,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2092,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.4981147483631091E-68,null,0,70,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2093,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.4056628941518474E-68,null,0,71,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2094,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.3189164409163388E-68,null,0,72,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2095,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.2375232962018472E-68,null,0,73,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2096,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.16115309592947E-68,null,0,74,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2097,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.0894958634917539E-68,null,0,75,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-9]
[2098,0,0,-9.8043528851121664E-10,13710353.951311301,0,0,0,-9.8043528851121664E-10,0,-9.8043528851121664E-10,-2.4412838683929293E-11,-4.5198066800367092E-11,0,-2.270098775625229E-11,0,-9.257508484300472E-13,-1.1657984543108886E-11,-1.0489562863208763E-10,-1.0222607515983767E-68,null,0,76,0,0,0,0,0,0,0,-1.0489562863208763E-10,0,1.0489562863208763E-10,1.0489562863208763E-10,0,null,null,-1.0355378939865395E-10,null,-1.5133991837501526E-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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":725171.44082498702},{"$f":"$B30","v":1517648.6085603666},{"$f":"$B31","v":3169799.7087696996},{"$f":"$B32","v":1766479.7008117551},{"$f":"$B33","v":1038307.572088882},{"$f":"$B34","v":223699.99317663492},{"$f":"$B35","v":234644.75963769763},{"$f":"$B36","v":246159.59641218037},{"$f":"$B37","v":258275.26842399954},{"$f":"$B38","v":271024.31633712945},{"$f":"$B39","v":284440.97285791492},{"$f":"$B40","v":298561.3839104764},{"$f":"$B41","v":313423.76550285018},{"$f":"$B42","v":329068.41099549615},{"$f":"$B43","v":345537.7651923754},{"$f":"$B44","v":362876.69893582637},{"$f":"$B45","v":381132.63796405977},{"$f":"$B46","v":400355.40899252775},{"$f":"$B47","v":420597.857754845},{"$f":"$B48","v":441915.56643943471},{"$f":"$B49","v":464367.35926758236},{"$f":"$B50","v":216865.15845458285},{"$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":13710353.951311305},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":145034.28816499742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145034.28816499742,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":232054.86106399586},{"$f":"E$135*$A137","v":303529.72171207331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,535584.58277606918,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,139232.91663839752,{"$f":"E$135*$A138","v":485647.55473931733},{"$f":"F$135*$A137","v":633959.94175393996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1258840.4131316547,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,83539.749983038506,291388.53284359036,{"$f":"F$135*$A138","v":1014335.9068063039},{"$f":"G$135*$A137","v":353295.94016235106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1742560.1297952838,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,83539.749983038506,174833.11970615422,608601.54408378236,{"$f":"G$135*$A138","v":565273.50425976166},{"$f":"H$135*$A137","v":207661.5144177764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1639909.4324505131,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,41769.874991519253,174833.11970615422,365160.92645026935,339164.10255585698,{"$f":"H$135*$A138","v":332258.42306844227},{"$f":"I$135*$A137","v":44739.998635326985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1297926.4454075689,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,87416.559853077109,365160.92645026935,203498.4615335142,199355.05384106535,{"$f":"I$135*$A138","v":71583.997816523173},{"$f":"J$135*$A137","v":46928.951927539529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973943.95142198878,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,182580.46322513468,203498.4615335142,119613.0323046392,42950.398689913905,{"$f":"J$135*$A138","v":75086.323084063246},{"$f":"K$135*$A137","v":49231.91928243608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672960.59811970126,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,101749.2307667571,119613.0323046392,25770.239213948342,45051.793850437949,{"$f":"K$135*$A138","v":78771.070851897719},{"$f":"L$135*$A137","v":51655.05368479991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422610.42067248025,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,59806.5161523196,25770.239213948342,27031.076310262764,47262.642511138634,{"$f":"L$135*$A138","v":82648.085895679862},{"$f":"M$135*$A137","v":54204.863267425892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296723.42335077509,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,12885.119606974171,27031.076310262764,28357.585506683179,49588.851537407914,{"$f":"M$135*$A138","v":86727.781227881424},{"$f":"N$135*$A137","v":56888.194571582986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261478.60876079244,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,13515.538155131382,28357.585506683179,29753.310922444747,52036.668736728854,{"$f":"N$135*$A138","v":91021.111314532784},{"$f":"O$135*$A137","v":59712.276782095287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274396.49141761626,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,14178.79275334159,29753.310922444747,31222.001242037313,54612.666788719667,{"$f":"O$135*$A138","v":95539.642851352444},{"$f":"P$135*$A137","v":62684.753100570037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287991.1676584658,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,14876.655461222374,31222.001242037313,32767.600073231799,57323.785710811469,{"$f":"P$135*$A138","v":100295.60496091205},{"$f":"Q$135*$A137","v":65813.682199099232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302299.32964731427,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,15611.000621018657,32767.600073231799,34394.271426486877,60177.362976547236,{"$f":"Q$135*$A138","v":105301.89151855877},{"$f":"R$135*$A137","v":69107.553038475089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317359.67965431843,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,16383.800036615899,34394.271426486877,36106.417785928337,63181.134911135261,{"$f":"R$135*$A138","v":110572.08486156013},{"$f":"S$135*$A137","v":72575.339787165271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333213.04880889179,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,17197.135713243439,36106.417785928337,37908.680946681154,66343.250916936086,{"$f":"S$135*$A138","v":116120.54365946444},{"$f":"T$135*$A137","v":76226.527592811952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349902.55661506543,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,18053.208892964169,37908.680946681154,39805.950550161644,69672.326195678659,{"$f":"T$135*$A138","v":121962.44414849913},{"$f":"U$135*$A137","v":80071.081798505562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367473.6925324903,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18954.340473340577,39805.950550161644,41803.395717407198,73177.466489099475,{"$f":"U$135*$A138","v":128113.73087760889},{"$f":"V$135*$A137","v":84119.571550969005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385974.45565858681,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19902.975275080822,41803.395717407198,43906.479893459684,76868.238526565328,{"$f":"V$135*$A138","v":134591.31448155039},{"$f":"W$135*$A137","v":88383.113287886954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405455.51718195039,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20901.697858703599,43906.479893459684,46120.943115939197,80754.788688930246,{"$f":"W$135*$A138","v":141412.9812606191},{"$f":"X$135*$A137","v":92873.471853516472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425970.36267116829,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21953.239946729842,46120.943115939197,48452.873213358143,84847.788756371461,{"$f":"X$135*$A138","v":148597.55496562636},{"$f":"Y$135*$A137","v":43373.03169091657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393345.43168894161,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23060.471557969599,48452.873213358143,50908.673253822875,89158.532979375814,{"$f":"Y$135*$A138","v":69396.85070546651},{"$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,280977.40170999296,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24226.436606679072,50908.673253822875,53495.119787625488,41638.110423279912,{"$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,170268.34007140735,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25454.336626911438,53495.119787625488,24982.866253967943,0,{"$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,103932.32266850487,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26747.559893812744,24982.866253967943,0,0,{"$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,51730.426147780687,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12491.433126983971,0,0,0,{"$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,12491.433126983971,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":725171.44082498713},1517648.6085603668,3169799.7087696996,1766479.7008117556,1038307.5720888821,223699.99317663495,234644.75963769763,246159.59641218037,258275.26842399951,271024.31633712945,284440.97285791492,298561.3839104764,313423.76550285018,329068.4109954962,345537.7651923754,362876.69893582637,381132.63796405983,400355.40899252775,420597.857754845,441915.56643943471,464367.35926758242,216865.15845458285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,13710353.951311307]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":725171.44082498702},{"$f":"$B30","v":1517648.6085603666},{"$f":"$B31","v":3169799.7087696996},{"$f":"$B32","v":1766479.7008117551},{"$f":"$B33","v":1038307.572088882},{"$f":"$B34","v":223699.99317663492},{"$f":"$B35","v":234644.75963769763},{"$f":"$B36","v":246159.59641218037},{"$f":"$B37","v":258275.26842399954},{"$f":"$B38","v":271024.31633712945},{"$f":"$B39","v":284440.97285791492},{"$f":"$B40","v":298561.3839104764},{"$f":"$B41","v":313423.76550285018},{"$f":"$B42","v":329068.41099549615},{"$f":"$B43","v":345537.7651923754},{"$f":"$B44","v":362876.69893582637},{"$f":"$B45","v":381132.63796405977},{"$f":"$B46","v":400355.40899252775},{"$f":"$B47","v":420597.857754845},{"$f":"$B48","v":441915.56643943471},{"$f":"$B49","v":464367.35926758236},{"$f":"$B50","v":216865.15845458285},{"$f":"$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:$BZ227)","v":13710353.951311305}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":72517.144082498708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72517.144082498708]
[0.1,3,0,{"$f":"D$227*$A230","v":72517.144082498708},{"$f":"E$227*$A229","v":151764.86085603666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224282.00493853536]
[0.1,4,0,72517.144082498708,{"$f":"E$227*$A230","v":151764.86085603666},{"$f":"F$227*$A229","v":316979.97087696998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541261.97581550537]
[0.1,5,0,72517.144082498708,151764.86085603666,{"$f":"F$227*$A230","v":316979.97087696998},{"$f":"G$227*$A229","v":176647.97008117553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717909.94589668093]
[0.1,6,0,72517.144082498708,151764.86085603666,316979.97087696998,{"$f":"G$227*$A230","v":176647.97008117553},{"$f":"H$227*$A229","v":103830.7572088882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821740.70310556912]
[0.1,7,0,72517.144082498708,151764.86085603666,316979.97087696998,176647.97008117553,{"$f":"H$227*$A230","v":103830.7572088882},{"$f":"I$227*$A229","v":22369.999317663493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844110.70242323261]
[0.1,8,0,72517.144082498708,151764.86085603666,316979.97087696998,176647.97008117553,103830.7572088882,{"$f":"I$227*$A230","v":22369.999317663493},{"$f":"J$227*$A229","v":23464.475963769764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,867575.17838700232]
[0.1,9,0,72517.144082498708,151764.86085603666,316979.97087696998,176647.97008117553,103830.7572088882,22369.999317663493,{"$f":"J$227*$A230","v":23464.475963769764},{"$f":"K$227*$A229","v":24615.95964121804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892191.13802822039]
[0.1,10,0,72517.144082498708,151764.86085603666,316979.97087696998,176647.97008117553,103830.7572088882,22369.999317663493,23464.475963769764,{"$f":"K$227*$A230","v":24615.95964121804},{"$f":"L$227*$A229","v":25827.526842399955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918018.66487062036]
[0,11,0,72517.144082498708,151764.86085603666,316979.97087696998,176647.97008117553,103830.7572088882,22369.999317663493,23464.475963769764,24615.95964121804,{"$f":"L$227*$A230","v":25827.526842399955},{"$f":"M$227*$A229","v":27102.431633712946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945121.09650433331]
[0,12,0,0,151764.86085603666,316979.97087696998,176647.97008117553,103830.7572088882,22369.999317663493,23464.475963769764,24615.95964121804,25827.526842399955,{"$f":"M$227*$A230","v":27102.431633712946},{"$f":"N$227*$A229","v":28444.097285791493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,901048.04970762611]
[0,13,0,0,0,316979.97087696998,176647.97008117553,103830.7572088882,22369.999317663493,23464.475963769764,24615.95964121804,25827.526842399955,27102.431633712946,{"$f":"N$227*$A230","v":28444.097285791493},{"$f":"O$227*$A229","v":29856.138391047643},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779139.32724263705]
[0,14,0,0,0,0,176647.97008117553,103830.7572088882,22369.999317663493,23464.475963769764,24615.95964121804,25827.526842399955,27102.431633712946,28444.097285791493,{"$f":"O$227*$A230","v":29856.138391047643},{"$f":"P$227*$A229","v":31342.376550285018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493501.7329159521]
[0,15,0,0,0,0,0,103830.7572088882,22369.999317663493,23464.475963769764,24615.95964121804,25827.526842399955,27102.431633712946,28444.097285791493,29856.138391047643,{"$f":"P$227*$A230","v":31342.376550285018},{"$f":"Q$227*$A229","v":32906.841099549616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349760.60393432621]
[0,16,0,0,0,0,0,0,22369.999317663493,23464.475963769764,24615.95964121804,25827.526842399955,27102.431633712946,28444.097285791493,29856.138391047643,31342.376550285018,{"$f":"Q$227*$A230","v":32906.841099549616},{"$f":"R$227*$A229","v":34553.776519237545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280483.62324467552]
[0,17,0,0,0,0,0,0,0,23464.475963769764,24615.95964121804,25827.526842399955,27102.431633712946,28444.097285791493,29856.138391047643,31342.376550285018,32906.841099549616,{"$f":"R$227*$A230","v":34553.776519237545},{"$f":"S$227*$A229","v":36287.669893582635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294401.29382059467]
[0,18,0,0,0,0,0,0,0,0,24615.95964121804,25827.526842399955,27102.431633712946,28444.097285791493,29856.138391047643,31342.376550285018,32906.841099549616,34553.776519237545,{"$f":"S$227*$A230","v":36287.669893582635},{"$f":"T$227*$A229","v":38113.263796405976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309050.08165323088]
[0,19,0,0,0,0,0,0,0,0,0,25827.526842399955,27102.431633712946,28444.097285791493,29856.138391047643,31342.376550285018,32906.841099549616,34553.776519237545,36287.669893582635,{"$f":"T$227*$A230","v":38113.263796405976},{"$f":"U$227*$A229","v":40035.540899252781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324469.66291126562]
[0,20,0,0,0,0,0,0,0,0,0,0,27102.431633712946,28444.097285791493,29856.138391047643,31342.376550285018,32906.841099549616,34553.776519237545,36287.669893582635,38113.263796405976,{"$f":"U$227*$A230","v":40035.540899252781},{"$f":"V$227*$A229","v":42059.785775484503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340701.92184435017]
[0,21,0,0,0,0,0,0,0,0,0,0,0,28444.097285791493,29856.138391047643,31342.376550285018,32906.841099549616,34553.776519237545,36287.669893582635,38113.263796405976,40035.540899252781,{"$f":"V$227*$A230","v":42059.785775484503},{"$f":"W$227*$A229","v":44191.556643943477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357791.04685458069]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,29856.138391047643,31342.376550285018,32906.841099549616,34553.776519237545,36287.669893582635,38113.263796405976,40035.540899252781,42059.785775484503,{"$f":"W$227*$A230","v":44191.556643943477},{"$f":"X$227*$A229","v":46436.735926758236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375783.68549554748]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,31342.376550285018,32906.841099549616,34553.776519237545,36287.669893582635,38113.263796405976,40035.540899252781,42059.785775484503,44191.556643943477,{"$f":"X$227*$A230","v":46436.735926758236},{"$f":"Y$227*$A229","v":21686.515845458285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367614.06294995802]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32906.841099549616,34553.776519237545,36287.669893582635,38113.263796405976,40035.540899252781,42059.785775484503,44191.556643943477,46436.735926758236,{"$f":"Y$227*$A230","v":21686.515845458285},{"$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,336271.686399673]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34553.776519237545,36287.669893582635,38113.263796405976,40035.540899252781,42059.785775484503,44191.556643943477,46436.735926758236,21686.515845458285,{"$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,303364.84530012344]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36287.669893582635,38113.263796405976,40035.540899252781,42059.785775484503,44191.556643943477,46436.735926758236,21686.515845458285,0,{"$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,268811.06878088589]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38113.263796405976,40035.540899252781,42059.785775484503,44191.556643943477,46436.735926758236,21686.515845458285,0,0,{"$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,232523.39888730325]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40035.540899252781,42059.785775484503,44191.556643943477,46436.735926758236,21686.515845458285,0,0,0,{"$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,194410.1350908973]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42059.785775484503,44191.556643943477,46436.735926758236,21686.515845458285,0,0,0,0,{"$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,154374.59419164449]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44191.556643943477,46436.735926758236,21686.515845458285,0,0,0,0,0,{"$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,112314.80841616]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46436.735926758236,21686.515845458285,0,0,0,0,0,0,{"$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,68123.251772216521]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21686.515845458285,0,0,0,0,0,0,0,{"$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,21686.515845458285]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":725171.44082498725},1517648.6085603666,3169799.7087696991,1766479.7008117549,1038307.572088882,223699.99317663492,234644.75963769769,246159.5964121804,258275.2684239996,271024.31633712951,284440.97285791498,298561.38391047652,313423.76550285023,329068.41099549615,345537.76519237546,362876.69893582637,381132.63796405977,400355.40899252775,420597.85775484511,441915.56643943477,464367.35926758242,216865.15845458285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,13710353.951311301]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":725171.44082498702},{"$f":"$B30","v":1517648.6085603666},{"$f":"$B31","v":3169799.7087696996},{"$f":"$B32","v":1766479.7008117551},{"$f":"$B33","v":1038307.572088882},{"$f":"$B34","v":223699.99317663492},{"$f":"$B35","v":234644.75963769763},{"$f":"$B36","v":246159.59641218037},{"$f":"$B37","v":258275.26842399954},{"$f":"$B38","v":271024.31633712945},{"$f":"$B39","v":284440.97285791492},{"$f":"$B40","v":298561.3839104764},{"$f":"$B41","v":313423.76550285018},{"$f":"$B42","v":329068.41099549615},{"$f":"$B43","v":345537.7651923754},{"$f":"$B44","v":362876.69893582637},{"$f":"$B45","v":381132.63796405977},{"$f":"$B46","v":400355.40899252775},{"$f":"$B47","v":420597.857754845},{"$f":"$B48","v":441915.56643943471},{"$f":"$B49","v":464367.35926758236},{"$f":"$B50","v":216865.15845458285},{"$f":"$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:$BZ321)","v":13710353.951311305}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":72517.144082498708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72517.144082498708]
[0.1,3,0,{"$f":"D$321*$A324","v":72517.144082498708},{"$f":"E$321*$A323","v":151764.86085603666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224282.00493853536]
[0.1,4,0,72517.144082498708,{"$f":"E$321*$A324","v":151764.86085603666},{"$f":"F$321*$A323","v":316979.97087696998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541261.97581550537]
[0.1,5,0,72517.144082498708,151764.86085603666,{"$f":"F$321*$A324","v":316979.97087696998},{"$f":"G$321*$A323","v":176647.97008117553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717909.94589668093]
[0.1,6,0,72517.144082498708,151764.86085603666,316979.97087696998,{"$f":"G$321*$A324","v":176647.97008117553},{"$f":"H$321*$A323","v":103830.7572088882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821740.70310556912]
[0.1,7,0,72517.144082498708,151764.86085603666,316979.97087696998,176647.97008117553,{"$f":"H$321*$A324","v":103830.7572088882},{"$f":"I$321*$A323","v":22369.999317663493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844110.70242323261]
[0.1,8,0,72517.144082498708,151764.86085603666,316979.97087696998,176647.97008117553,103830.7572088882,{"$f":"I$321*$A324","v":22369.999317663493},{"$f":"J$321*$A323","v":23464.475963769764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,867575.17838700232]
[0.1,9,0,72517.144082498708,151764.86085603666,316979.97087696998,176647.97008117553,103830.7572088882,22369.999317663493,{"$f":"J$321*$A324","v":23464.475963769764},{"$f":"K$321*$A323","v":24615.95964121804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892191.13802822039]
[0.1,10,0,72517.144082498708,151764.86085603666,316979.97087696998,176647.97008117553,103830.7572088882,22369.999317663493,23464.475963769764,{"$f":"K$321*$A324","v":24615.95964121804},{"$f":"L$321*$A323","v":25827.526842399955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918018.66487062036]
[0,11,0,72517.144082498708,151764.86085603666,316979.97087696998,176647.97008117553,103830.7572088882,22369.999317663493,23464.475963769764,24615.95964121804,{"$f":"L$321*$A324","v":25827.526842399955},{"$f":"M$321*$A323","v":27102.431633712946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945121.09650433331]
[0,12,0,0,151764.86085603666,316979.97087696998,176647.97008117553,103830.7572088882,22369.999317663493,23464.475963769764,24615.95964121804,25827.526842399955,{"$f":"M$321*$A324","v":27102.431633712946},{"$f":"N$321*$A323","v":28444.097285791493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,901048.04970762611]
[0,13,0,0,0,316979.97087696998,176647.97008117553,103830.7572088882,22369.999317663493,23464.475963769764,24615.95964121804,25827.526842399955,27102.431633712946,{"$f":"N$321*$A324","v":28444.097285791493},{"$f":"O$321*$A323","v":29856.138391047643},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779139.32724263705]
[0,14,0,0,0,0,176647.97008117553,103830.7572088882,22369.999317663493,23464.475963769764,24615.95964121804,25827.526842399955,27102.431633712946,28444.097285791493,{"$f":"O$321*$A324","v":29856.138391047643},{"$f":"P$321*$A323","v":31342.376550285018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493501.7329159521]
[0,15,0,0,0,0,0,103830.7572088882,22369.999317663493,23464.475963769764,24615.95964121804,25827.526842399955,27102.431633712946,28444.097285791493,29856.138391047643,{"$f":"P$321*$A324","v":31342.376550285018},{"$f":"Q$321*$A323","v":32906.841099549616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349760.60393432621]
[0,16,0,0,0,0,0,0,22369.999317663493,23464.475963769764,24615.95964121804,25827.526842399955,27102.431633712946,28444.097285791493,29856.138391047643,31342.376550285018,{"$f":"Q$321*$A324","v":32906.841099549616},{"$f":"R$321*$A323","v":34553.776519237545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280483.62324467552]
[0,17,0,0,0,0,0,0,0,23464.475963769764,24615.95964121804,25827.526842399955,27102.431633712946,28444.097285791493,29856.138391047643,31342.376550285018,32906.841099549616,{"$f":"R$321*$A324","v":34553.776519237545},{"$f":"S$321*$A323","v":36287.669893582635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294401.29382059467]
[0,18,0,0,0,0,0,0,0,0,24615.95964121804,25827.526842399955,27102.431633712946,28444.097285791493,29856.138391047643,31342.376550285018,32906.841099549616,34553.776519237545,{"$f":"S$321*$A324","v":36287.669893582635},{"$f":"T$321*$A323","v":38113.263796405976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309050.08165323088]
[0,19,0,0,0,0,0,0,0,0,0,25827.526842399955,27102.431633712946,28444.097285791493,29856.138391047643,31342.376550285018,32906.841099549616,34553.776519237545,36287.669893582635,{"$f":"T$321*$A324","v":38113.263796405976},{"$f":"U$321*$A323","v":40035.540899252781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324469.66291126562]
[0,20,0,0,0,0,0,0,0,0,0,0,27102.431633712946,28444.097285791493,29856.138391047643,31342.376550285018,32906.841099549616,34553.776519237545,36287.669893582635,38113.263796405976,{"$f":"U$321*$A324","v":40035.540899252781},{"$f":"V$321*$A323","v":42059.785775484503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340701.92184435017]
[0,21,0,0,0,0,0,0,0,0,0,0,0,28444.097285791493,29856.138391047643,31342.376550285018,32906.841099549616,34553.776519237545,36287.669893582635,38113.263796405976,40035.540899252781,{"$f":"V$321*$A324","v":42059.785775484503},{"$f":"W$321*$A323","v":44191.556643943477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357791.04685458069]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,29856.138391047643,31342.376550285018,32906.841099549616,34553.776519237545,36287.669893582635,38113.263796405976,40035.540899252781,42059.785775484503,{"$f":"W$321*$A324","v":44191.556643943477},{"$f":"X$321*$A323","v":46436.735926758236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375783.68549554748]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,31342.376550285018,32906.841099549616,34553.776519237545,36287.669893582635,38113.263796405976,40035.540899252781,42059.785775484503,44191.556643943477,{"$f":"X$321*$A324","v":46436.735926758236},{"$f":"Y$321*$A323","v":21686.515845458285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367614.06294995802]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32906.841099549616,34553.776519237545,36287.669893582635,38113.263796405976,40035.540899252781,42059.785775484503,44191.556643943477,46436.735926758236,{"$f":"Y$321*$A324","v":21686.515845458285},{"$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,336271.686399673]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34553.776519237545,36287.669893582635,38113.263796405976,40035.540899252781,42059.785775484503,44191.556643943477,46436.735926758236,21686.515845458285,{"$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,303364.84530012344]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36287.669893582635,38113.263796405976,40035.540899252781,42059.785775484503,44191.556643943477,46436.735926758236,21686.515845458285,0,{"$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,268811.06878088589]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38113.263796405976,40035.540899252781,42059.785775484503,44191.556643943477,46436.735926758236,21686.515845458285,0,0,{"$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,232523.39888730325]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40035.540899252781,42059.785775484503,44191.556643943477,46436.735926758236,21686.515845458285,0,0,0,{"$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,194410.1350908973]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42059.785775484503,44191.556643943477,46436.735926758236,21686.515845458285,0,0,0,0,{"$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,154374.59419164449]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44191.556643943477,46436.735926758236,21686.515845458285,0,0,0,0,0,{"$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,112314.80841616]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46436.735926758236,21686.515845458285,0,0,0,0,0,0,{"$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,68123.251772216521]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21686.515845458285,0,0,0,0,0,0,0,{"$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,21686.515845458285]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":725171.44082498725},1517648.6085603666,3169799.7087696991,1766479.7008117549,1038307.572088882,223699.99317663492,234644.75963769769,246159.5964121804,258275.2684239996,271024.31633712951,284440.97285791498,298561.38391047652,313423.76550285023,329068.41099549615,345537.76519237546,362876.69893582637,381132.63796405977,400355.40899252775,420597.85775484511,441915.56643943477,464367.35926758242,216865.15845458285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,13710353.951311301]

{"sheet":"DLC-WH","index":11,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":1.5276763692406024E-49},null,{"$f":"L8","v":1.5276763692406024E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":2.1327434020370573E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":117512.1266645134},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":841735.10434081918},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":6965943.4047089387},{"$f":"SUM(C25:C104)","v":6965943.4047089387},null,null,{"$f":"SUM(F25:F104)","v":6965943.4047089387},{"$f":"SUM(G25:G104)","v":6965943.4047089387},{"$f":"SUM(H25:H104)","v":-3.865352482534945E-11},null,{"$f":"SUM(J25:J104)","v":6965943.4047089387},null,{"$f":"SUM(L25:L104)","v":768854.39524665882},1423461.3502357826,15902805.656449111,574690.33088848775,0,23040.616662255547,290150.58789067809,27071963.297557402,1.5276763692406024E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":1123016.955475484}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B5/100","v":516957.16577828868},{"$f":"B29","v":516957.16577828868},{"$f":"I28+C29","v":516957.16577828868},51695.716577828869,103391.43315565774,{"$f":"CA230","v":51695.716577828869},10856.100481344061,454405.34871911578,51695.716577828869,485681.25724870223,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":12093.463305492685},22389.905959165175,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B5/100","v":144998.79501803161},7754.3574866743302,{"$f":"AL29*$T$8","v":0},406.61285783972124,5120.4775234758972,244459.32872850829,{"$f":"S29/(1+$D$3)^(A29-1)","v":2.6554578983054579E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,244459.32872850829,0,-244459.32872850829,{"$f":"AF29-AE29","v":-244459.32872850829},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":241332.17154813342},null,{"$f":"C29-J28+AN28","v":516957.16577828868}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B6/100","v":1058872.467949735},1058872.467949735,1513277.8166688508,209278.67995063122,377200.78663899936,157582.96337280236,46119.742885901367,1309575.1104101471,157582.96337280236,1411426.4635394989,35144.518942133516,65066.759969170904,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B6/100","v":242733.61399015746},22862.008757252919,0,1227.6439987622527,15459.726325157324,540077.2353554368,5.5045874845655846E-51,null,0,3,0,0,0,0,0,0,0,540077.2353554368,0,-540077.2353554368,-540077.2353554368,0,null,null,533168.49346661964,null,1524133.9171501948]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B7/100","v":2173220.6621813034},2173220.6621813034,3482795.7725914503,584183.70954156388,872739.09800960729,374905.02959093271,104545.15436792166,3003345.5886325957,374905.02959093271,3243070.680612023,80752.459947239375,149505.55837621426,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B7/100","v":442973.82300338865},53096.574239380432,0,2848.0622290449014,35865.660291130276,1139947.1676773306,1.0901587165905569E-50,null,0,4,0,0,0,0,0,0,0,1139947.1676773306,0,-1139947.1676773306,-1139947.1676773306,0,null,null,1125364.8075391778,null,3539771.6159586958]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B8/100","v":1153695.8886288865},1153695.8886288865,4157041.4772614823,1074458.3279953853,1189026.7689678024,490274.6184538214,146737.951607936,3520028.9071997246,490274.6184538214,3838535.1922306037,95579.526286542023,176956.47236183085,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B8/100","v":555687.74980445916},64778.437124949742,0,3349.5174724100634,42180.488396474095,1428806.8099004875,1.2820785093882731E-50,null,0,5,0,0,0,0,0,0,0,1428806.8099004875,0,-1428806.8099004875,-1428806.8099004875,0,null,null,1410529.3176968209,null,4318562.4749966497]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B9/100","v":628286.04091958073},628286.04091958073,4148314.9481193051,1627561.5505411648,1093633.8334894383,553103.22254577943,113511.42829816835,3481700.2972753574,553103.22254577943,3815007.622697331,94993.689805163536,175871.85140634698,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B9/100","v":623494.16150824423},66848.608461936135,0,3291.4527737508993,41449.279388546332,1559052.2658897678,1.3126165781364248E-50,null,0,6,0,0,0,0,0,0,0,1559052.2658897678,0,-1559052.2658897678,-1559052.2658897678,0,null,null,1539108.6559927142,null,4456573.897462409]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B10/100","v":64844.971012590584},64844.971012590584,3546545.2682879479,2187149.2701882031,837643.9992534552,559587.7196470385,58391.818717347509,2928565.7299235621,559587.7196470385,3237555.4991057552,80615.131927733295,149251.30850877531,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B10/100","v":641752.40449357464},59524.734688938297,0,2737.9249487102411,34478.701031045355,1527947.9252458157,1.2070405619236923E-50,null,0,7,0,0,0,0,0,0,0,1527947.9252458157,0,-1527947.9252458157,-1527947.9252458157,0,null,null,1508402.2063300207,null,3968315.6459292201]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B11/100","v":66722.865040044388},66722.865040044388,2995288.5949636064,2753409.276339246,598977.724395836,566260.00615104288,6870.7208314065565,2422157.8679811568,566260.00615104288,2708723.2314723814,67447.208463662289,124872.14097087679,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B11/100","v":660552.89115599275},52131.76186983339,0,2230.4302261142261,28087.817736941939,1501582.256574464,1.1130086524648962E-50,null,0,8,0,0,0,0,0,0,0,1501582.256574464,0,-1501582.256574464,-1501582.256574464,0,null,null,1482373.8108997021,null,3475450.7913222262]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B12/100","v":68656.094118304871},68656.094118304871,2490813.9620994618,3326534.8919021194,377994.59849651909,573125.61556287331,-40977.513583934386,1958665.8601205228,573125.61556287331,2224739.9111099923,55396.023786638805,102560.50990217066,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B12/100","v":679911.89907371416},44667.703189342326,0,1765.3791985618557,22231.428082904113,1479658.5587962051,1.0290749924257332E-50,null,0,9,0,0,0,0,0,0,0,1479658.5587962051,0,-1479658.5587962051,-1479658.5587962051,0,null,null,1460730.5640630547,null,2977846.8792894883]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B13/100","v":70646.34010132699},70646.34010132699,2029312.2002218498,3906725.1414751252,195211.58398542146,580190.24957300606,-80845.519773392763,1529967.4704222365,580190.24957300606,1779639.8353220432,44313.031899518872,82041.396408346191,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B13/100","v":699846.19517403608},37130.514057419132,0,1337.096247328268,16838.058977139273,1461696.5423367936,9.5384725633970421E-51,null,0,10,0,0,0,0,0,0,0,1461696.5423367936,0,-1461696.5423367936,-1461696.5423367936,0,null,null,1442998.3201757811,null,2475367.6038279422]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B14/100","v":72695.283006249258},72695.283006249258,1602662.7534284857,4494184.9193487559,101673.74617462041,587459.77787363098,-102015.06665679222,1117218.0422116469,587459.77787363098,1359940.3978200662,33862.515905719643,62693.252339505052,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B14/100","v":720373.07731406705},29518.089558917778,0,932.7611134637915,11746.26484179299,1446585.7389470974,8.8573110359342665E-51,null,0,11,0,0,0,0,0,0,0,1446585.7389470974,0,-1446585.7389470974,-1446585.7389470974,0,null,null,1428080.8162505277,null,1967872.6372611853]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B15/100","v":74804.706951082379},74804.706951082379,1192022.7491627294,5037429.4513396667,71118.255677038076,543244.53199091053,-99146.518025913203,747924.73519773199,543244.53199091053,969973.74218023068,24152.346180287743,44715.789514508637,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B15/100","v":741510.36472584668},21828.263495079551,0,570.39360988829276,7182.9692609439162,1383204.6587774653,7.9465800146462695E-51,null,0,12,0,0,0,0,0,0,0,1383204.6587774653,0,-1383204.6587774653,-1383204.6587774653,0,null,null,1365510.5155303171,null,1455217.5663386367]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B16/100","v":76976.380861591868},76976.380861591868,824901.11605932389,5482484.3746217629,73181.154182272745,445054.92328209616,-78093.491510962922,457939.68428819068,445054.92328209616,641420.40017375723,15971.367964326553,29569.48044801021,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B16/100","v":763276.39954722638},14834.24122813977,0,280.56145231156552,3533.1116141964658,1272520.085536307,6.8595332392853438E-51,null,0,13,0,0,0,0,0,0,0,1272520.085536307,0,-1272520.085536307,-1272520.085536307,0,null,null,1256241.8344940834,null,988949.41520931805]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B17/100","v":79212.210779585977},79212.210779585977,537151.89506777667,5718138.4527636869,75304.933769441559,235654.07814192437,-33673.320318221391,335171.13724407373,235654.07814192437,436161.51615592523,10860.421752282538,20107.045894788153,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B17/100","v":785690.09013978555},9346.6005406021177,0,137.25557156345661,1728.4600218902808,1063523.9520628364,5.3791455469765831E-51,null,0,14,0,0,0,0,0,0,0,1063523.9520628364,0,-1063523.9520628364,-1063523.9520628364,0,null,null,1049919.2081551594,null,623106.70270680788]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B18/100","v":81514.103674350205},81514.103674350205,416685.24091842392,5846574.3524101572,77491.421342684233,128435.89964647073,-10698.340443795165,298947.68171574833,128435.89964647073,357816.46131708613,8909.6298867954447,16495.33886671767,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B18/100","v":808770.9144460744},7034.5009235885054,0,86.050479550994297,1083.6340709099638,970815.96832010767,4.6072208670346436E-51,null,0,15,0,0,0,0,0,0,0,970815.96832010767,0,-970815.96832010767,-970815.96832010767,0,null,null,958397.15762490849,null,468966.72823923372]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B19/100","v":83884.053061996558},83884.053061996558,382831.73477774486,5920570.0532708699,79742.497875051922,73995.700860712313,1206.8273730113178,307629.2065440212,73995.700860712313,345230.470660883,8596.2387194559869,15915.124697466706,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B19/100","v":832538.95206597727},6366.2232248213923,0,82.519870597935409,1039.1730966939101,938533.93253572553,4.1791523324606466E-51,null,0,16,0,0,0,0,0,0,0,938533.93253572553,0,-938533.93253572553,-938533.93253572553,0,null,null,926528.07805915503,null,424414.88165475952]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B20/100","v":86324.05177419247},86324.05177419247,393953.25831821369,5996713.6622077422,82060.092117598673,76143.608936872493,1242.4614679524977,316567.18791338865,76143.608936872493,{"$f":"(+I44+D44)/2","v":355260.22311580117},8845.979555583448,16377.496285638435,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B20/100","v":857014.87272387964},6551.148488523595,0,84.840092358273139,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":1068.3916596198628},966086.33774247568,4.0363634442509893E-51,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,966086.33774247568,0,-966086.33774247568,-966086.33774247568,0,null,null,953728.02912874054,null,436743.23256823968]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B21/100","v":88836.244085211132},88836.244085211132,405403.43199859979,6075068.6090491312,84446.1945354083,78354.946841389159,1279.1620157440195,325769.32314146659,78354.946841389159,365586.37757003319,9103.1008014938252,16853.53200597853,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B21/100","v":882219.98412216722},6741.5380157486743,0,87.227314752794641,1098.4539618294721,994458.78306335967,3.898497076758626E-51,null,0,18,0,0,0,0,0,0,0,994458.78306335967,0,-994458.78306335967,-994458.78306335967,0,null,null,981737.53024712065,null,449435.8677165783]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B22/100","v":91422.793239890787},91422.793239890787,417192.11638135737,6155700.2258026786,86902.865692821986,80631.616753547758,1316.962277247588,335243.53735056205,80631.616753547758,376217.82686595968,9367.8238889623954,17343.64181852074,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B22/100","v":908176.26831621048},6937.5557117261988,0,89.683520135050628,1129.3849671097844,1023675.9749762124,3.7653819562633205E-51,null,0,19,0,0,0,0,0,0,0,1023675.9749762124,0,-1023675.9749762124,-1023675.9749762124,0,null,null,1010580.9718434856,null,462503.71411507996]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B23/100","v":94085.911070051428},94085.911070051428,429329.44842061348,6238675.7996530989,89432.220963907428,82975.573850420202,1355.8958938323174,{"$f":"D47-J47-H47","v":344997.97867636097},82975.573850420202,387163.71354848723,9640.3764673573314,17848.247194585263,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B23/100","v":934906.3224562048},7139.3701264737547,0,92.210747196838682,1161.2103487156598,1053763.3111909539,3.6368526136127654E-51,null,0,20,0,0,0,0,0,0,0,1053763.3111909539,0,-1053763.3111909539,-1053763.3111909539,0,null,null,1040283.4267367751,null,475958.00843158364]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B24/100","v":96827.891657096086},96827.891657096086,{"$f":"I47+C48","v":441825.87033345707},6324064.634368604,92036.433715269013,85388.834715504883,1395.9957899504673,355041.0398280017,85388.834715504883,398433.45508072939,9920.993031510161,18367.782279221625,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B24/100","v":962433.47390085878},7347.1548935738929,0,94.811081584221299,1193.9563711972021,1084747.0062734508,3.5127495679665838E-51,null,0,21,0,0,0,0,0,0,0,1084747.0062734508,0,-1084747.0062734508,-1084747.0062734508,0,null,null,1070870.7741525425,null,489810.32623825956]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B25/100","v":99651.115094117296},99651.115094117296,454692.15492211899,6411938.1098984126,94717.749756589299,87873.475529808376,1437.2975876239936,365381.38180468662,87873.475529808376,410036.76836340281,10209.91553224873,18902.69502155287,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B25/100","v":990781.70325701311},7561.0890992530794,0,97.486700294778529,1227.6504494946682,1116654.0155896656,3.3929187682431059E-51,null,0,22,0,0,0,0,0,0,0,1116654.0155896656,0,-1116654.0155896656,-1116654.0155896656,0,null,null,1102369.6246400212,null,504072.60661687196]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,9,FALSE)*Inflation!$B26/100","v":137806.1637234629},137806.1637234629,503187.54552814952,6505894.5637144083,104528.11516878607,93956.453815995497,2220.0488840860198,407011.04282806802,93956.453815995497,455099.2941781088,11331.972425034908,20980.077461610817,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,9,FALSE)*Inflation!$B26/100","v":1023161.7002122009},8310.0794221578981,0,129.76700493980661,1634.1564691616152,1159504.2068111014,3.3056986463154415E-51,null,0,23,0,0,0,0,0,0,0,1159504.2068111014,0,-1159504.2068111014,-1159504.2068111014,0,null,null,1144671.6703525272,null,554005.29481052654]
[2046,{"$f":"'AEG Input File'!$BX$677*Inflation!B26/100","v":0},0,407011.04282806802,6591929.796452445,90490.20945436375,86035.23273803691,935.54511042863646,320040.26497960248,86035.23273803691,363525.65390383522,9051.7887822054963,16758.532644966803,{"$f":"'AEG Input File'!$CV$677*Inflation!$B$26/100","v":0},6900.7326149179653,0,320.51090895878701,4036.1952990655677,123102.99298815154,3.293029676410697E-52,null,0,24,0,0,0,0,0,0,0,123102.99298815154,0,-123102.99298815154,-123102.99298815154,0,null,null,121528.24265871711,null,460048.84099453106]
[2047,0,0,320040.26497960248,6669813.6188230468,54512.513490279627,77883.822370601876,-4907.9748648676723,247064.41747386826,77883.822370601876,283552.34122673539,7060.4532965457111,13071.762930552502,0,5610.2041238474121,0,247.04022965415106,3110.9787084918703,106984.26165969354,2.6852395031344505E-52,null,0,25,0,0,0,0,0,0,0,106984.26165969354,0,-106984.26165969354,-106984.26165969354,0,null,null,105615.70434680094,null,374013.60825649416]
[2048,0,0,247064.41747386826,6739309.035887449,32932.365079233976,69495.417064402223,-7678.2409168853319,185247.24132635136,69495.417064402223,216155.82940010983,5382.2801520627345,9964.7837353450632,0,4441.9467882883837,0,185.55408169558351,2336.6833743510579,91806.665196145041,2.1620884028481129E-52,null,0,26,0,0,0,0,0,0,0,91806.665196145041,0,-91806.665196145041,-91806.665196145041,0,null,null,90632.261773834922,null,296129.78588589228]
[2049,0,0,185247.24132635136,6800172.0477744322,21615.174290364084,60863.011886982968,-8242.0458952899644,132626.27533465833,60863.011886982968,158936.75833050485,3957.5252824295703,7326.9845590362738,0,3399.5155323223507,0,133.77291272343578,1684.6028836605612,77365.41305715515,1.7095514860422333E-52,null,0,27,0,0,0,0,0,0,0,77365.41305715515,0,-77365.41305715515,-77365.41305715515,0,null,null,76375.744108080034,null,226634.36882149006]
[2050,0,0,132626.27533465833,6852151.4352528937,7937.6350304714633,51979.387478461846,-9248.7680140779794,89895.655870274481,51979.387478461846,111260.9656024664,2770.3980435014132,5129.130514273701,0,2486.5703540176064,0,91.094938364844865,1147.1589631419761,63603.740291761394,1.3187245554127999E-52,null,0,28,0,0,0,0,0,0,0,63603.740291761394,0,-63603.740291761394,-63603.740291761394,0,null,null,62790.112543593219,null,165771.35693450709]
[2051,0,0,89895.655870274481,6894988.5434073666,0,42837.108154472771,-8995.7927124392809,56054.34042824099,42837.108154472771,72974.998149257735,1817.0774539165175,3364.1474146807818,0,1706.8795418406787,0,57.375295264776661,722.52734792240108,50505.115208097923,9.8252340547629311E-53,null,0,29,0,0,0,0,0,0,0,50505.115208097923,0,-50505.115208097923,-50505.115208097923,0,null,null,49859.046864172844,null,113791.96945604525]
[2052,0,0,56054.34042824099,6928417.0604548343,0,33428.517047467627,-7019.9885799682015,29645.811960741565,33428.517047467627,42850.076194491281,1066.9668972428328,1975.3885125660481,0,1064.322919523587,0,31.447101377421976,396.0134872198991,37962.655965397411,6.9294733545937571E-53,null,0,30,0,0,0,0,0,0,0,37962.655965397411,0,-37962.655965397411,-37962.655965397411,0,null,null,37477.032476182416,null,70954.86130157247]
[2053,0,0,29645.811960741565,6952162.7883365927,0,23745.727881758023,-4986.6028551691843,10886.686934152727,23745.727881758023,20266.249447447146,504.62961124143391,934.27409952731352,0,562.89516381157262,0,12.722169680322448,160.21033925005915,25920.459265268721,4.4393811474628344E-53,null,0,31,0,0,0,0,0,0,0,25920.459265268721,0,-25920.459265268721,-25920.459265268721,0,null,null,25588.881203872585,null,37526.344254104843]
[2054,0,0,10886.686934152727,6965943.4047089387,0,13780.616372346291,-2893.9294381927207,-8.4264684119261801E-10,13780.616372346291,5443.3434670759425,135.53925233019095,250.93813383220095,0,206.7092455852023,0,1.4105133759953974,17.762601204297262,14392.976118674174,2.3129510794764614E-53,null,0,32,0,0,0,0,0,0,0,14392.976118674174,0,-14392.976118674174,-14392.976118674174,0,null,null,14208.859198896236,null,13780.61637234682]
[2055,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-9.4697157709792709E-68,null,0,33,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2056,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-8.8853194269493827E-68,null,0,34,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2057,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-8.3369874268950666E-68,null,0,35,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2058,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-7.8224941632818547E-68,null,0,36,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2059,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-7.3397513755599035E-68,null,0,37,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2060,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-6.8867996741888317E-68,null,0,38,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2061,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-6.4618005877330395E-68,null,0,39,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2062,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-6.0630291007477594E-68,null,0,40,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2063,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-5.6888666521680158E-68,null,0,41,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2064,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-5.3377945657819699E-68,null,0,42,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2065,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-5.0083878861237257E-68,null,0,43,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2066,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-4.6993095947663483E-68,null,0,44,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2067,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-4.409305183539755E-68,null,0,45,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2068,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-4.137197562646906E-68,null,0,46,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2069,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-3.8818822830109887E-68,null,0,47,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2070,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-3.6423230534617553E-68,null,0,48,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2071,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-3.4175475345658264E-68,null,0,49,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2072,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-3.2066433920287065E-68,null,0,50,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2073,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-3.0087545936497674E-68,null,0,51,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2074,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-2.8230779348000339E-68,null,0,52,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2075,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-2.6488597783201401E-68,null,0,53,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2076,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-2.4853929956061293E-68,null,0,54,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2077,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-2.3320140964673734E-68,null,0,55,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2078,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-2.188100536107075E-68,null,0,56,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2079,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-2.0530681882947409E-68,null,0,57,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2080,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-1.926368974474574E-68,null,0,58,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2081,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-1.8074886391866299E-68,null,0,59,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2082,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-1.6959446627714862E-68,null,0,60,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2083,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-3.8846019378979689E-11},0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-1.5912843028863482E-68,null,0,61,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2084,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-3.8846019378979689E-11},0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-1.4930827568833721E-68,null,0,62,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2085,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-1.4009414375915387E-68,null,0,63,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2086,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-1.3144863555037045E-68,null,0,64,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-8.4264684119261801E-10},{"$f":"E91+J92","v":6965943.4047089387},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-8.4264684119261801E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-8.4264684119261801E-10},-2.0981906345696187E-11,-3.8846019378979689E-11,0,{"$f":"AN92*$D$10","v":7.9398887464776639E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-8.0303289886424307E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-1.0112596859558451E-11},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-6.2803666736620907E-11},-1.2333666008023342E-68,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-6.2803666736620907E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":6.2803666736620907E-11},6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2088,0,{"$f":"B93","v":0},-8.4264684119261801E-10,6965943.4047089387,0,{"$f":"CA294","v":0},0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-2.0981906345696187E-11},-3.8846019378979689E-11,0,7.9398887464776639E-12,{"$f":"AL93*$T$8","v":0},-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-1.1572529190626638E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,{"$f":"AF93-AE93","v":6.2803666736620907E-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$16","v":-6.2000273638837301E-11},null,{"$f":"C93-J92+AN92","v":5.2932591643184423E-10}]
[2089,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-1.0858363748522558E-68,null,0,67,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2090,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-1.0188270978026758E-68,null,0,68,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2091,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-9.5595310606375674E-69,null,0,69,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2092,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-8.9695920236500788E-69,null,0,70,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2093,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-8.4160593820342971E-69,null,0,71,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2094,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-7.896686419535057E-69,null,0,72,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2095,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-7.4093650695459507E-69,null,0,73,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2096,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-6.952117358743999E-69,null,0,74,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2097,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-6.523087378755848E-69,null,0,75,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
[2098,0,0,-8.4264684119261801E-10,6965943.4047089387,0,0,0,-8.4264684119261801E-10,0,-8.4264684119261801E-10,-2.0981906345696187E-11,-3.8846019378979689E-11,0,7.9398887464776639E-12,0,-8.0303289886424307E-13,-1.0112596859558451E-11,-6.2803666736620907E-11,-6.1205337532695549E-69,null,0,76,0,0,0,0,0,0,0,-6.2803666736620907E-11,0,6.2803666736620907E-11,6.2803666736620907E-11,0,null,null,-6.2000273638837301E-11,null,5.2932591643184423E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":516957.16577828868},{"$f":"$B30","v":1058872.467949735},{"$f":"$B31","v":2173220.6621813034},{"$f":"$B32","v":1153695.8886288865},{"$f":"$B33","v":628286.04091958073},{"$f":"$B34","v":64844.971012590584},{"$f":"$B35","v":66722.865040044388},{"$f":"$B36","v":68656.094118304871},{"$f":"$B37","v":70646.34010132699},{"$f":"$B38","v":72695.283006249258},{"$f":"$B39","v":74804.706951082379},{"$f":"$B40","v":76976.380861591868},{"$f":"$B41","v":79212.210779585977},{"$f":"$B42","v":81514.103674350205},{"$f":"$B43","v":83884.053061996558},{"$f":"$B44","v":86324.05177419247},{"$f":"$B45","v":88836.244085211132},{"$f":"$B46","v":91422.793239890787},{"$f":"$B47","v":94085.911070051428},{"$f":"$B48","v":96827.891657096086},{"$f":"$B49","v":99651.115094117296},{"$f":"$B50","v":137806.1637234629},{"$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":6965943.4047089387},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":103391.43315565774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103391.43315565774,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":165426.29304905239},{"$f":"E$135*$A137","v":211774.493589947},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377200.78663899936,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,99255.775829431426,{"$f":"E$135*$A138","v":338839.18974391522},{"$f":"F$135*$A137","v":434644.1324362607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872739.09800960729,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,59553.465497658857,203303.51384634912,{"$f":"F$135*$A138","v":695430.61189801712},{"$f":"G$135*$A137","v":230739.17772577732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1189026.7689678024,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,59553.465497658857,121982.10830780947,417258.36713881028,{"$f":"G$135*$A138","v":369182.68436124368},{"$f":"H$135*$A137","v":125657.20818391615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1093633.8334894383,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,29776.732748829429,121982.10830780947,250355.02028328614,221509.61061674621,{"$f":"H$135*$A138","v":201051.53309426585},{"$f":"I$135*$A137","v":12968.994202518117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,837643.9992534552,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,60991.054153904734,250355.02028328614,132905.76637004773,120630.9198565595,{"$f":"I$135*$A138","v":20750.390724028988},{"$f":"J$135*$A137","v":13344.573008008878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,598977.724395836,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,125177.51014164307,132905.76637004773,72378.551913935691,12450.234434417393,{"$f":"J$135*$A138","v":21351.316812814206},{"$f":"K$135*$A137","v":13731.218823660975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377994.59849651909,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,66452.883185023864,72378.551913935691,7470.1406606504352,12810.790087688523,{"$f":"K$135*$A138","v":21969.950117857559},{"$f":"L$135*$A137","v":14129.268020265399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195211.58398542146,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,36189.275956967846,7470.1406606504352,7686.4740526131136,13181.970070714535,{"$f":"L$135*$A138","v":22606.828832424639},{"$f":"M$135*$A137","v":14539.056601249853},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101673.74617462041,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,3735.0703303252176,7686.4740526131136,7909.1820424287207,13564.097299454783,{"$f":"M$135*$A138","v":23262.490561999763},{"$f":"N$135*$A137","v":14960.941390216476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71118.255677038076,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,3843.2370263065568,7909.1820424287207,8138.4583796728693,13957.494337199858,{"$f":"N$135*$A138","v":23937.506224346362},{"$f":"O$135*$A137","v":15395.276172318374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73181.154182272745,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,3954.5910212143604,8138.4583796728693,8374.496602319914,14362.503734607817,{"$f":"O$135*$A138","v":24632.441875709399},{"$f":"P$135*$A137","v":15842.442155917197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75304.933769441559,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,4069.2291898364347,8374.496602319914,8617.5022407646902,14779.465125425639,{"$f":"P$135*$A138","v":25347.907449467515},{"$f":"Q$135*$A137","v":16302.820734870042},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77491.421342684233,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,4187.248301159957,8617.5022407646902,8867.6790752553825,15208.744469680509,{"$f":"Q$135*$A138","v":26084.513175792064},{"$f":"R$135*$A137","v":16776.810612399313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79742.497875051922,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,4308.7511203823451,8867.6790752553825,9125.2466818083049,15650.707905475239,{"$f":"R$135*$A138","v":26842.896979838901},{"$f":"S$135*$A137","v":17264.810354838493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82060.092117598673,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,4433.8395376276912,9125.2466818083049,9390.4247432851425,16105.73818790334,{"$f":"S$135*$A138","v":27623.69656774159},{"$f":"T$135*$A137","v":17767.248817042226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84446.1945354083,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,4562.6233409041524,9390.4247432851425,9663.4429127420026,16574.217940644954,{"$f":"T$135*$A138","v":28427.598107267564},{"$f":"U$135*$A137","v":18284.55864797816},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86902.865692821986,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4695.2123716425713,9663.4429127420026,9944.5307643869728,17056.558864360537,{"$f":"U$135*$A138","v":29255.293836765053},{"$f":"V$135*$A137","v":18817.182214010285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89432.220963907428,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4831.7214563710013,9944.5307643869728,10233.935318616323,17553.17630205903,{"$f":"V$135*$A138","v":30107.491542416457},{"$f":"W$135*$A137","v":19365.578331419219},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92036.433715269013,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4972.2653821934864,10233.935318616323,10531.905781235419,18064.494925449875,{"$f":"W$135*$A138","v":30984.925330270748},{"$f":"X$135*$A137","v":19930.223018823461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94717.749756589299,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5116.9676593081613,10531.905781235419,10838.696955269925,18590.95519816245,{"$f":"X$135*$A138","v":31888.356830117536},{"$f":"Y$135*$A137","v":27561.232744692581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104528.11516878607,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5265.9528906177093,10838.696955269925,11154.57311889747,19133.014098070522,{"$f":"Y$135*$A138","v":44097.972391508127},{"$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,90490.20945436375,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5419.3484776349624,11154.57311889747,11479.808458842312,26458.783434904879,{"$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,54512.513490279627,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5577.2865594487348,11479.808458842312,15875.270060942927,0,{"$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,32932.365079233976,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5739.9042294211558,15875.270060942927,0,0,{"$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,21615.174290364084,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7937.6350304714633,0,0,0,{"$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,7937.6350304714633,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":516957.16577828873},1058872.467949735,2173220.6621813034,1153695.8886288865,628286.04091958073,64844.971012590577,66722.865040044388,68656.094118304871,70646.340101327005,72695.283006249258,74804.706951082364,76976.380861591868,79212.210779585992,81514.103674350205,83884.053061996558,86324.05177419247,88836.244085211147,91422.793239890787,94085.911070051443,96827.891657096101,99651.115094117282,137806.1637234629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,6965943.4047089387]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":516957.16577828868},{"$f":"$B30","v":1058872.467949735},{"$f":"$B31","v":2173220.6621813034},{"$f":"$B32","v":1153695.8886288865},{"$f":"$B33","v":628286.04091958073},{"$f":"$B34","v":64844.971012590584},{"$f":"$B35","v":66722.865040044388},{"$f":"$B36","v":68656.094118304871},{"$f":"$B37","v":70646.34010132699},{"$f":"$B38","v":72695.283006249258},{"$f":"$B39","v":74804.706951082379},{"$f":"$B40","v":76976.380861591868},{"$f":"$B41","v":79212.210779585977},{"$f":"$B42","v":81514.103674350205},{"$f":"$B43","v":83884.053061996558},{"$f":"$B44","v":86324.05177419247},{"$f":"$B45","v":88836.244085211132},{"$f":"$B46","v":91422.793239890787},{"$f":"$B47","v":94085.911070051428},{"$f":"$B48","v":96827.891657096086},{"$f":"$B49","v":99651.115094117296},{"$f":"$B50","v":137806.1637234629},{"$f":"$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:$BZ227)","v":6965943.4047089387}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":51695.716577828869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51695.716577828869]
[0.1,3,0,{"$f":"D$227*$A230","v":51695.716577828869},{"$f":"E$227*$A229","v":105887.2467949735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157582.96337280236]
[0.1,4,0,51695.716577828869,{"$f":"E$227*$A230","v":105887.2467949735},{"$f":"F$227*$A229","v":217322.06621813035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374905.02959093271]
[0.1,5,0,51695.716577828869,105887.2467949735,{"$f":"F$227*$A230","v":217322.06621813035},{"$f":"G$227*$A229","v":115369.58886288866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490274.6184538214]
[0.1,6,0,51695.716577828869,105887.2467949735,217322.06621813035,{"$f":"G$227*$A230","v":115369.58886288866},{"$f":"H$227*$A229","v":62828.604091958077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553103.22254577943]
[0.1,7,0,51695.716577828869,105887.2467949735,217322.06621813035,115369.58886288866,{"$f":"H$227*$A230","v":62828.604091958077},{"$f":"I$227*$A229","v":6484.4971012590586},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,559587.7196470385]
[0.1,8,0,51695.716577828869,105887.2467949735,217322.06621813035,115369.58886288866,62828.604091958077,{"$f":"I$227*$A230","v":6484.4971012590586},{"$f":"J$227*$A229","v":6672.2865040044389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566260.00615104288]
[0.1,9,0,51695.716577828869,105887.2467949735,217322.06621813035,115369.58886288866,62828.604091958077,6484.4971012590586,{"$f":"J$227*$A230","v":6672.2865040044389},{"$f":"K$227*$A229","v":6865.6094118304873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573125.61556287331]
[0.1,10,0,51695.716577828869,105887.2467949735,217322.06621813035,115369.58886288866,62828.604091958077,6484.4971012590586,6672.2865040044389,{"$f":"K$227*$A230","v":6865.6094118304873},{"$f":"L$227*$A229","v":7064.6340101326996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,580190.24957300606]
[0,11,0,51695.716577828869,105887.2467949735,217322.06621813035,115369.58886288866,62828.604091958077,6484.4971012590586,6672.2865040044389,6865.6094118304873,{"$f":"L$227*$A230","v":7064.6340101326996},{"$f":"M$227*$A229","v":7269.5283006249265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587459.77787363098]
[0,12,0,0,105887.2467949735,217322.06621813035,115369.58886288866,62828.604091958077,6484.4971012590586,6672.2865040044389,6865.6094118304873,7064.6340101326996,{"$f":"M$227*$A230","v":7269.5283006249265},{"$f":"N$227*$A229","v":7480.470695108238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,543244.53199091053]
[0,13,0,0,0,217322.06621813035,115369.58886288866,62828.604091958077,6484.4971012590586,6672.2865040044389,6865.6094118304873,7064.6340101326996,7269.5283006249265,{"$f":"N$227*$A230","v":7480.470695108238},{"$f":"O$227*$A229","v":7697.638086159187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445054.92328209616]
[0,14,0,0,0,0,115369.58886288866,62828.604091958077,6484.4971012590586,6672.2865040044389,6865.6094118304873,7064.6340101326996,7269.5283006249265,7480.470695108238,{"$f":"O$227*$A230","v":7697.638086159187},{"$f":"P$227*$A229","v":7921.2210779585985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235654.07814192437]
[0,15,0,0,0,0,0,62828.604091958077,6484.4971012590586,6672.2865040044389,6865.6094118304873,7064.6340101326996,7269.5283006249265,7480.470695108238,7697.638086159187,{"$f":"P$227*$A230","v":7921.2210779585985},{"$f":"Q$227*$A229","v":8151.4103674350208},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128435.89964647073]
[0,16,0,0,0,0,0,0,6484.4971012590586,6672.2865040044389,6865.6094118304873,7064.6340101326996,7269.5283006249265,7480.470695108238,7697.638086159187,7921.2210779585985,{"$f":"Q$227*$A230","v":8151.4103674350208},{"$f":"R$227*$A229","v":8388.4053061996565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73995.700860712313]
[0,17,0,0,0,0,0,0,0,6672.2865040044389,6865.6094118304873,7064.6340101326996,7269.5283006249265,7480.470695108238,7697.638086159187,7921.2210779585985,8151.4103674350208,{"$f":"R$227*$A230","v":8388.4053061996565},{"$f":"S$227*$A229","v":8632.4051774192467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76143.608936872493]
[0,18,0,0,0,0,0,0,0,0,6865.6094118304873,7064.6340101326996,7269.5283006249265,7480.470695108238,7697.638086159187,7921.2210779585985,8151.4103674350208,8388.4053061996565,{"$f":"S$227*$A230","v":8632.4051774192467},{"$f":"T$227*$A229","v":8883.6244085211129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78354.946841389159]
[0,19,0,0,0,0,0,0,0,0,0,7064.6340101326996,7269.5283006249265,7480.470695108238,7697.638086159187,7921.2210779585985,8151.4103674350208,8388.4053061996565,8632.4051774192467,{"$f":"T$227*$A230","v":8883.6244085211129},{"$f":"U$227*$A229","v":9142.2793239890798},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80631.616753547758]
[0,20,0,0,0,0,0,0,0,0,0,0,7269.5283006249265,7480.470695108238,7697.638086159187,7921.2210779585985,8151.4103674350208,8388.4053061996565,8632.4051774192467,8883.6244085211129,{"$f":"U$227*$A230","v":9142.2793239890798},{"$f":"V$227*$A229","v":9408.5911070051425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82975.573850420202]
[0,21,0,0,0,0,0,0,0,0,0,0,0,7480.470695108238,7697.638086159187,7921.2210779585985,8151.4103674350208,8388.4053061996565,8632.4051774192467,8883.6244085211129,9142.2793239890798,{"$f":"V$227*$A230","v":9408.5911070051425},{"$f":"W$227*$A229","v":9682.7891657096097},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85388.834715504883]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,7697.638086159187,7921.2210779585985,8151.4103674350208,8388.4053061996565,8632.4051774192467,8883.6244085211129,9142.2793239890798,9408.5911070051425,{"$f":"W$227*$A230","v":9682.7891657096097},{"$f":"X$227*$A229","v":9965.1115094117304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87873.475529808376]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,7921.2210779585985,8151.4103674350208,8388.4053061996565,8632.4051774192467,8883.6244085211129,9142.2793239890798,9408.5911070051425,9682.7891657096097,{"$f":"X$227*$A230","v":9965.1115094117304},{"$f":"Y$227*$A229","v":13780.616372346291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93956.453815995497]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8151.4103674350208,8388.4053061996565,8632.4051774192467,8883.6244085211129,9142.2793239890798,9408.5911070051425,9682.7891657096097,9965.1115094117304,{"$f":"Y$227*$A230","v":13780.616372346291},{"$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,86035.23273803691]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8388.4053061996565,8632.4051774192467,8883.6244085211129,9142.2793239890798,9408.5911070051425,9682.7891657096097,9965.1115094117304,13780.616372346291,{"$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,77883.822370601876]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8632.4051774192467,8883.6244085211129,9142.2793239890798,9408.5911070051425,9682.7891657096097,9965.1115094117304,13780.616372346291,0,{"$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,69495.417064402223]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8883.6244085211129,9142.2793239890798,9408.5911070051425,9682.7891657096097,9965.1115094117304,13780.616372346291,0,0,{"$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,60863.011886982968]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9142.2793239890798,9408.5911070051425,9682.7891657096097,9965.1115094117304,13780.616372346291,0,0,0,{"$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,51979.387478461846]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9408.5911070051425,9682.7891657096097,9965.1115094117304,13780.616372346291,0,0,0,0,{"$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,42837.108154472771]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9682.7891657096097,9965.1115094117304,13780.616372346291,0,0,0,0,0,{"$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,33428.517047467627]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9965.1115094117304,13780.616372346291,0,0,0,0,0,0,{"$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,23745.727881758023]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13780.616372346291,0,0,0,0,0,0,0,{"$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,13780.616372346291]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":516957.16577828868},1058872.467949735,2173220.6621813034,1153695.8886288865,628286.04091958073,64844.971012590599,66722.865040044402,68656.094118304885,70646.34010132699,72695.283006249243,74804.706951082379,76976.380861591882,79212.210779586007,81514.103674350205,83884.053061996543,86324.05177419247,88836.244085211118,91422.793239890787,94085.911070051414,96827.891657096086,99651.115094117282,137806.16372346293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,6965943.4047089387]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":516957.16577828868},{"$f":"$B30","v":1058872.467949735},{"$f":"$B31","v":2173220.6621813034},{"$f":"$B32","v":1153695.8886288865},{"$f":"$B33","v":628286.04091958073},{"$f":"$B34","v":64844.971012590584},{"$f":"$B35","v":66722.865040044388},{"$f":"$B36","v":68656.094118304871},{"$f":"$B37","v":70646.34010132699},{"$f":"$B38","v":72695.283006249258},{"$f":"$B39","v":74804.706951082379},{"$f":"$B40","v":76976.380861591868},{"$f":"$B41","v":79212.210779585977},{"$f":"$B42","v":81514.103674350205},{"$f":"$B43","v":83884.053061996558},{"$f":"$B44","v":86324.05177419247},{"$f":"$B45","v":88836.244085211132},{"$f":"$B46","v":91422.793239890787},{"$f":"$B47","v":94085.911070051428},{"$f":"$B48","v":96827.891657096086},{"$f":"$B49","v":99651.115094117296},{"$f":"$B50","v":137806.1637234629},{"$f":"$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:$BZ321)","v":6965943.4047089387}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":51695.716577828869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51695.716577828869]
[0.1,3,0,{"$f":"D$321*$A324","v":51695.716577828869},{"$f":"E$321*$A323","v":105887.2467949735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157582.96337280236]
[0.1,4,0,51695.716577828869,{"$f":"E$321*$A324","v":105887.2467949735},{"$f":"F$321*$A323","v":217322.06621813035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374905.02959093271]
[0.1,5,0,51695.716577828869,105887.2467949735,{"$f":"F$321*$A324","v":217322.06621813035},{"$f":"G$321*$A323","v":115369.58886288866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490274.6184538214]
[0.1,6,0,51695.716577828869,105887.2467949735,217322.06621813035,{"$f":"G$321*$A324","v":115369.58886288866},{"$f":"H$321*$A323","v":62828.604091958077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553103.22254577943]
[0.1,7,0,51695.716577828869,105887.2467949735,217322.06621813035,115369.58886288866,{"$f":"H$321*$A324","v":62828.604091958077},{"$f":"I$321*$A323","v":6484.4971012590586},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,559587.7196470385]
[0.1,8,0,51695.716577828869,105887.2467949735,217322.06621813035,115369.58886288866,62828.604091958077,{"$f":"I$321*$A324","v":6484.4971012590586},{"$f":"J$321*$A323","v":6672.2865040044389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566260.00615104288]
[0.1,9,0,51695.716577828869,105887.2467949735,217322.06621813035,115369.58886288866,62828.604091958077,6484.4971012590586,{"$f":"J$321*$A324","v":6672.2865040044389},{"$f":"K$321*$A323","v":6865.6094118304873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573125.61556287331]
[0.1,10,0,51695.716577828869,105887.2467949735,217322.06621813035,115369.58886288866,62828.604091958077,6484.4971012590586,6672.2865040044389,{"$f":"K$321*$A324","v":6865.6094118304873},{"$f":"L$321*$A323","v":7064.6340101326996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,580190.24957300606]
[0,11,0,51695.716577828869,105887.2467949735,217322.06621813035,115369.58886288866,62828.604091958077,6484.4971012590586,6672.2865040044389,6865.6094118304873,{"$f":"L$321*$A324","v":7064.6340101326996},{"$f":"M$321*$A323","v":7269.5283006249265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587459.77787363098]
[0,12,0,0,105887.2467949735,217322.06621813035,115369.58886288866,62828.604091958077,6484.4971012590586,6672.2865040044389,6865.6094118304873,7064.6340101326996,{"$f":"M$321*$A324","v":7269.5283006249265},{"$f":"N$321*$A323","v":7480.470695108238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,543244.53199091053]
[0,13,0,0,0,217322.06621813035,115369.58886288866,62828.604091958077,6484.4971012590586,6672.2865040044389,6865.6094118304873,7064.6340101326996,7269.5283006249265,{"$f":"N$321*$A324","v":7480.470695108238},{"$f":"O$321*$A323","v":7697.638086159187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445054.92328209616]
[0,14,0,0,0,0,115369.58886288866,62828.604091958077,6484.4971012590586,6672.2865040044389,6865.6094118304873,7064.6340101326996,7269.5283006249265,7480.470695108238,{"$f":"O$321*$A324","v":7697.638086159187},{"$f":"P$321*$A323","v":7921.2210779585985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235654.07814192437]
[0,15,0,0,0,0,0,62828.604091958077,6484.4971012590586,6672.2865040044389,6865.6094118304873,7064.6340101326996,7269.5283006249265,7480.470695108238,7697.638086159187,{"$f":"P$321*$A324","v":7921.2210779585985},{"$f":"Q$321*$A323","v":8151.4103674350208},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128435.89964647073]
[0,16,0,0,0,0,0,0,6484.4971012590586,6672.2865040044389,6865.6094118304873,7064.6340101326996,7269.5283006249265,7480.470695108238,7697.638086159187,7921.2210779585985,{"$f":"Q$321*$A324","v":8151.4103674350208},{"$f":"R$321*$A323","v":8388.4053061996565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73995.700860712313]
[0,17,0,0,0,0,0,0,0,6672.2865040044389,6865.6094118304873,7064.6340101326996,7269.5283006249265,7480.470695108238,7697.638086159187,7921.2210779585985,8151.4103674350208,{"$f":"R$321*$A324","v":8388.4053061996565},{"$f":"S$321*$A323","v":8632.4051774192467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76143.608936872493]
[0,18,0,0,0,0,0,0,0,0,6865.6094118304873,7064.6340101326996,7269.5283006249265,7480.470695108238,7697.638086159187,7921.2210779585985,8151.4103674350208,8388.4053061996565,{"$f":"S$321*$A324","v":8632.4051774192467},{"$f":"T$321*$A323","v":8883.6244085211129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78354.946841389159]
[0,19,0,0,0,0,0,0,0,0,0,7064.6340101326996,7269.5283006249265,7480.470695108238,7697.638086159187,7921.2210779585985,8151.4103674350208,8388.4053061996565,8632.4051774192467,{"$f":"T$321*$A324","v":8883.6244085211129},{"$f":"U$321*$A323","v":9142.2793239890798},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80631.616753547758]
[0,20,0,0,0,0,0,0,0,0,0,0,7269.5283006249265,7480.470695108238,7697.638086159187,7921.2210779585985,8151.4103674350208,8388.4053061996565,8632.4051774192467,8883.6244085211129,{"$f":"U$321*$A324","v":9142.2793239890798},{"$f":"V$321*$A323","v":9408.5911070051425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82975.573850420202]
[0,21,0,0,0,0,0,0,0,0,0,0,0,7480.470695108238,7697.638086159187,7921.2210779585985,8151.4103674350208,8388.4053061996565,8632.4051774192467,8883.6244085211129,9142.2793239890798,{"$f":"V$321*$A324","v":9408.5911070051425},{"$f":"W$321*$A323","v":9682.7891657096097},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85388.834715504883]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,7697.638086159187,7921.2210779585985,8151.4103674350208,8388.4053061996565,8632.4051774192467,8883.6244085211129,9142.2793239890798,9408.5911070051425,{"$f":"W$321*$A324","v":9682.7891657096097},{"$f":"X$321*$A323","v":9965.1115094117304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87873.475529808376]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,7921.2210779585985,8151.4103674350208,8388.4053061996565,8632.4051774192467,8883.6244085211129,9142.2793239890798,9408.5911070051425,9682.7891657096097,{"$f":"X$321*$A324","v":9965.1115094117304},{"$f":"Y$321*$A323","v":13780.616372346291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93956.453815995497]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8151.4103674350208,8388.4053061996565,8632.4051774192467,8883.6244085211129,9142.2793239890798,9408.5911070051425,9682.7891657096097,9965.1115094117304,{"$f":"Y$321*$A324","v":13780.616372346291},{"$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,86035.23273803691]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8388.4053061996565,8632.4051774192467,8883.6244085211129,9142.2793239890798,9408.5911070051425,9682.7891657096097,9965.1115094117304,13780.616372346291,{"$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,77883.822370601876]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8632.4051774192467,8883.6244085211129,9142.2793239890798,9408.5911070051425,9682.7891657096097,9965.1115094117304,13780.616372346291,0,{"$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,69495.417064402223]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8883.6244085211129,9142.2793239890798,9408.5911070051425,9682.7891657096097,9965.1115094117304,13780.616372346291,0,0,{"$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,60863.011886982968]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9142.2793239890798,9408.5911070051425,9682.7891657096097,9965.1115094117304,13780.616372346291,0,0,0,{"$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,51979.387478461846]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9408.5911070051425,9682.7891657096097,9965.1115094117304,13780.616372346291,0,0,0,0,{"$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,42837.108154472771]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9682.7891657096097,9965.1115094117304,13780.616372346291,0,0,0,0,0,{"$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,33428.517047467627]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9965.1115094117304,13780.616372346291,0,0,0,0,0,0,{"$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,23745.727881758023]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13780.616372346291,0,0,0,0,0,0,0,{"$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,13780.616372346291]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":516957.16577828868},1058872.467949735,2173220.6621813034,1153695.8886288865,628286.04091958073,64844.971012590599,66722.865040044402,68656.094118304885,70646.34010132699,72695.283006249243,74804.706951082379,76976.380861591882,79212.210779586007,81514.103674350205,83884.053061996543,86324.05177419247,88836.244085211118,91422.793239890787,94085.911070051414,96827.891657096086,99651.115094117282,137806.16372346293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,6965943.4047089387]

{"sheet":"DLC-WH w Ancil","index":12,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":2.0834846921642946E-49},null,{"$f":"L8","v":2.0834846921642946E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":2.908690819553268E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":134767.41007287233},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":965334.07401678467},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":8095471.6935547376},{"$f":"SUM(C25:C104)","v":8095471.6935547376},null,null,{"$f":"SUM(F25:F104)","v":8095471.6935547357},{"$f":"SUM(G25:G104)","v":8095471.6935547385},{"$f":"SUM(H25:H104)","v":-2.1736923372372985E-10},null,{"$f":"SUM(J25:J104)","v":8095471.6935547385},null,{"$f":"SUM(L25:L104)","v":893524.19788207393},1654275.7237897024,24450694.794465553,667876.41471826506,0,25170.695674156595,316974.68234163715,37636208.26910796,2.0834846921642946E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":1532220.0666818367}]
[2023,{"$f":"(HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"(HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"(HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B5/100","v":588443.57533653453},{"$f":"B29","v":588443.57533653453},{"$f":"I28+C29","v":588443.57533653453},58844.357533653456,117688.71506730691,{"$f":"CA230","v":58844.357533653456},12357.315082067225,517241.90272081381,58844.357533653456,552842.7390286742,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":13765.784201813987},25486.050269221883,{"$f":"(HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B5/100","v":234546.68656539946},8826.6536300480184,{"$f":"AL29*$T$8","v":0},444.14313189539587,5593.096431232435,347506.77176326461,{"$f":"S29/(1+$D$3)^(A29-1)","v":3.7748185213182228E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,347506.77176326461,0,-347506.77176326461,{"$f":"AF29-AE29","v":-347506.77176326461},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":343061.41759248858},null,{"$f":"C29-J28+AN28","v":588443.57533653453}]
[2025,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B6/100","v":1193578.0836669407},1193578.0836669407,1710819.9863877546,237046.52343400096,427017.56084107922,178202.16590034752,52251.232937553657,1480366.5875498534,178202.16590034752,1595593.286968804,39730.272845523214,73556.850529261865,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B6/100","v":382503.6273677845},25847.659522047325,0,1358.7318613529792,17110.516360579404,718309.8243868968,7.3211737331576289E-51,null,0,3,0,0,0,0,0,0,0,718309.8243868968,0,-718309.8243868968,-718309.8243868968,0,null,null,709121.10683314793,null,1723177.3014698217]
[2026,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B7/100","v":2437636.2263780804},2437636.2263780804,3918002.8139279336,659012.31197215663,982453.39851365169,421965.78853815561,117702.39809485417,3378334.6272949236,421965.78853815561,3648168.7206114288,90839.401143224575,168180.57802018689,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B7/100","v":685244.26776692842},59739.170429213307,0,3153.4607235947315,39711.544888469281,1468834.2115097728,1.4046812556817058E-50,null,0,4,0,0,0,0,0,0,0,1468834.2115097728,0,-1468834.2115097728,-1468834.2115097728,0,null,null,1450044.6833081131,null,3982611.3619475542]
[2027,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B8/100","v":1299958.4176386865},1299958.4176386865,4678293.0449336097,1210973.9422741809,1336990.9679115445,551961.63030202431,164856.16089799925,3961475.2537335865,551961.63030202431,4319884.1493335981,107565.11531840659,199146.65928427887,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B8/100","v":855818.0596034762},72909.059865721269,0,3707.4870194522055,46688.400491178836,1837796.4118845384,1.649067787178414E-50,null,0,5,0,0,0,0,0,0,0,1837796.4118845384,0,-1837796.4118845384,-1837796.4118845384,0,null,null,1814287.0687337418,null,4860603.9910480846]
[2028,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B9/100","v":713793.38424788741},713793.38424788741,4675268.6379814744,1834314.911000994,1232060.421075749,623340.96872681309,127831.08499327653,3924096.5842613848,623340.96872681309,4299682.6111214291,107062.09701692358,198215.36837269788,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B9/100","v":958584.51617537078},75336.536174909212,0,3640.7813459167287,45848.375648281813,2012028.6434609131,1.6939920558627821E-50,null,0,6,0,0,0,0,0,0,0,2012028.6434609131,0,-2012028.6434609131,-2012028.6434609131,0,null,null,1986290.497765085,null,5022435.7449939474]
[2029,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B10/100","v":85176.934706442058},85176.934706442058,4009273.5189678269,2466173.5731984512,947251.52454381099,631858.66219745728,66232.501092734281,3311182.3556776354,631858.66219745728,3660227.9373227311,91139.675639335997,168736.5079105779,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B10/100","v":986530.46926567028},67264.075664603646,0,3025.3709921371892,38098.510331714228,1986653.2720014965,1.569406288109226E-50,null,0,7,0,0,0,0,0,0,0,1986653.2720014965,0,-1986653.2720014965,-1986653.2720014965,0,null,null,1961239.7315292722,null,4484271.7109735766]
[2030,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B11/100","v":87554.835729789498},87554.835729789498,3398737.1914074249,3106787.7189688873,681136.91663756105,640614.14577043627,8509.7818820962038,2749613.2637548926,640614.14577043627,3074175.2275811587,76546.963166770845,141719.47799149141,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B11/100","v":1015303.4466081931},59099.518267588632,0,2460.4550310559025,30984.521126508749,1966728.527962045,1.457786184597708E-50,null,0,8,0,0,0,0,0,0,0,1966728.527962045,0,-1966728.527962045,-1966728.527962045,0,null,null,1941569.8675417057,null,3939967.8845059089]
[2031,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B12/100","v":90000.722046456911},90000.722046456911,2839613.9858013494,3756401.9369439692,434763.71752317168,649614.21797508199,-45118.605094901162,2235118.3729211688,649614.21797508199,2537366.1793612591,63180.417866095348,116972.58086855405,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B12/100","v":1044928.229356715},50840.316911728944,0,1942.0733779760812,24456.538668502446,1951934.375024654,1.357534033951871E-50,null,0,9,0,0,0,0,0,0,0,1951934.375024654,0,-1951934.375024654,-1951934.375024654,0,null,null,1926964.9634328473,null,3389354.4607819295]
[2032,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B13/100","v":92516.600910996553},92516.600910996553,2327634.9738321654,4415267.8150101509,231033.06529671222,658865.87806618167,-89844.890681588586,1758613.9864475722,658865.87806618167,2043124.4801398688,50873.799555482728,94188.038534447958,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B13/100","v":1075430.3302532802},42483.85265576766,0,1463.8724649380758,18434.552448179948,1941740.3239782786,1.2671054674521465E-50,null,0,10,0,0,0,0,0,0,0,1941740.3239782786,0,-1941740.3239782786,-1941740.3239782786,0,null,null,1916901.3160822217,null,2832256.8437178442]
[2033,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B14/100","v":95104.486173505909},95104.486173505909,1853718.4726210781,5083644.1416936833,126919.547046072,668376.32668353221,-113705.92372386665,1299048.0696614126,668376.32668353221,1576383.2711412455,39251.943451417013,72671.268799611425,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B14/100","v":1106836.0279163034},34027.431777377526,0,1011.5236586046389,12738.121922329414,1934912.6442091754,1.1847291630012007E-50,null,0,11,0,0,0,0,0,0,0,1934912.6442091754,0,-1934912.6442091754,-1934912.6442091754,0,null,null,1910160.9769268986,null,2268495.4518251684]
[2034,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B15/100","v":97766.504436070565},97766.504436070565,1396814.5740974832,5702952.7612871686,93110.515532561985,619308.61959348561,-110501.60185279397,888007.55635679152,619308.61959348561,1142411.0652271374,28446.035524155719,52665.150106971036,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B15/100","v":1139172.4310334851},25468.284443665601,0,605.85730463651498,7629.5637263094468,1873295.9417327091,1.0762178971583458E-50,null,0,12,0,0,0,0,0,0,0,1873295.9417327091,0,-1873295.9417327091,-1873295.9417327091,0,null,null,1849332.4837389973,null,1697885.6295777068]
[2035,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B16/100","v":100504.79006890416},100504.79006890416,988512.34642569569,6212954.0515208505,95715.454921371056,510001.29023368203,-87000.025415585304,565511.08160759893,510001.29023368203,777011.71401664731,19347.591679014517,35820.240016167445,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B16/100","v":1172467.4500919636},17686.227000796876,0,281.1060894716847,3539.9702323711454,1759143.8753434673,9.4826840242117817E-51,null,0,13,0,0,0,0,0,0,0,1759143.8753434673,0,-1759143.8753434673,-1759143.8753434673,0,null,null,1736640.6662014581,null,1179081.8000531252]
[2036,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B17/100","v":103321.61050876402},103321.61050876402,668832.69211636297,6489523.8801676007,98395.014597538277,276569.82864675042,-37416.710950334549,429679.57441994711,276569.82864675042,549256.13326815504,13676.47771837706,25320.707743661947,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B17/100","v":1206749.7914544397},11586.031804923108,0,119.85498195752335,1509.334319752443,1535532.0266698622,7.7664919981163709E-51,null,0,14,0,0,0,0,0,0,0,1535532.0266698622,0,-1535532.0266698622,-1535532.0266698622,0,null,null,1515889.2908909833,null,772402.12032820727]
[2037,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B18/100","v":106219.24350270422},106219.24350270422,535898.8179226513,6646719.791400753,101151.37808727153,157195.91123315212,-11769.351960634924,390472.25865013408,157195.91123315212,463185.53828639269,11533.319903331178,21352.853315002703,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B18/100","v":1242049.1247917041},9030.7730277624159,0,61.355653799219908,772.65202061298532,1441995.9899453644,6.8433093725812779E-51,null,0,15,0,0,0,0,0,0,0,1441995.9899453644,0,-1441995.9899453644,-1441995.9899453644,0,null,null,1423549.7799460012,null,602051.53518416104]
[2038,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B19/100","v":109200.0780062484},109200.0780062484,499672.33665638248,6743456.3720097411,103986.79427036474,96736.580608988239,1522.5448688890656,401413.21117850515,96736.580608988239,450542.77391744382,11218.51507054435,20770.021877594161,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B19/100","v":1278395.9546248992},8310.8355293588593,0,56.02017988196048,705.46237389208977,1416193.3902651588,6.3060990178069035E-51,null,0,16,0,0,0,0,0,0,0,1416193.3902651588,0,-1416193.3902651588,-1416193.3902651588,0,null,null,1398077.2506512539,null,554055.70195725735]
[2039,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B20/100","v":112266.49812443195},112266.49812443195,513679.70930293709,6842901.9089605287,106903.57134147013,99445.536950787224,1566.1872220434104,412667.98513010645,99445.536950787224,{"$f":"(+I44+D44)/2","v":463173.84721652174},11533.028795691391,21352.314356681654,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B20/100","v":1315821.7327559129},8543.7842920905168,0,57.164959474565684,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":719.8785883827461},1457473.4406990209,6.0894065956374286E-51,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,1457473.4406990209,0,-1457473.4406990209,-1457473.4406990209,0,null,null,1438829.2410319697,null,569585.6194727011]
[2040,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B21/100","v":115421.06528567924},115421.06528567924,528089.05041578575,6945134.0688669048,109904.08972424379,102232.1599063762,1611.1052617521952,424245.78524765733,102232.1599063762,476167.41783172154,11856.568704009866,21951.317962042365,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B21/100","v":1354358.7947807452},8783.4172171138962,0,58.332603934372457,734.58274024749869,1499975.1739144695,5.8802324744951263E-51,null,0,18,0,0,0,0,0,0,0,1499975.1739144695,0,-1499975.1739144695,-1499975.1739144695,0,null,null,1480787.2862609774,null,585561.14780759311]
[2041,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B22/100","v":118666.3396139509},118666.3396139509,542912.12486160826,7050232.7905300306,112990.80705723462,105098.72166312559,1657.3379327628966,436156.06526571978,105098.72166312559,489534.09506366402,12189.398967085233,22567.521782434913,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B22/100","v":1394040.6222315487},9029.9299127275153,0,59.523525148479237,749.5800163825345,1543735.2980984529,5.6783134300302065E-51,null,0,19,0,0,0,0,0,0,0,1543735.2980984529,0,-1543735.2980984529,-1543735.2980984529,0,null,null,1523987.624949076,null,601995.32751516777]
[2042,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B23/100","v":122004.98837416581},122004.98837416581,558161.05363988562,7158280.3509394731,116166.248882158,108047.56040944252,1704.9245792702513,{"$f":"D47-J47-H47","v":448408.56865117286},108047.56040944252,503284.81114552927,12531.791797523678,23201.4297938089,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B23/100","v":1434901.5299869082},9283.5239133931209,0,60.738198382714359,764.87640181240158,1588791.4505012713,5.483394874234798E-51,null,0,20,0,0,0,0,0,0,0,1588791.4505012713,0,-1588791.4505012713,-1588791.4505012713,0,null,null,1568467.4128857092,null,618901.59422620805]
[2043,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B24/100","v":125439.74143387757},125439.74143387757,{"$f":"I47+C48","v":573848.31008505041},7269361.4368749531,119433.01357039186,111081.08593547967,1753.9048033315605,461013.31934623921,111081.08593547967,517430.81471564481,12884.027286419556,23853.560558391226,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B24/100","v":1476976.9787103597},9544.406628759647,0,61.977070526564816,780.4775242185267,1635182.5137141547,5.2952316396141532E-51,null,0,21,0,0,0,0,0,0,0,1635182.5137141547,0,-1635182.5137141547,-1635182.5137141547,0,null,null,1614265.0352706807,null,636293.77525064314]
[2044,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B25/100","v":128973.40891428126},128973.40891428126,589986.7282605205,7383563.2132582534,122793.77614594159,114201.77638330076,1804.3199501545741,473980.63192706514,114201.77638330076,531983.68009379285,13246.393634335442,24524.447652323852,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B25/100","v":1520303.4298880219},9812.79147344167,0,63.240608749706304,796.38926667058604,1682948.468906844,5.1135869897219005E-51,null,0,22,0,0,0,0,0,0,0,1682948.468906844,0,-1682948.468906844,-1682948.468906844,0,null,null,1661419.961829138,null,654186.0982294447]
[2045,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B26/100","v":171924.15845033948},171924.15845033948,645904.79037740466,7504906.9264796982,134114.34324262856,121343.7132214443,2681.8323044486947,521879.24485151167,121343.7132214443,583892.01761445822,14538.911238600009,26917.422012026524,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B26/100","v":1569731.2932364473},10678.62720444725,0,97.124667030320509,1223.0913629885133,1744530.1829429842,4.9735835629879312E-51,null,0,23,0,0,0,0,0,0,0,1744530.1829429842,0,-1744530.1829429842,-1744530.1829429842,0,null,null,1722213.9141536287,null,711908.48029648338]
[2046,{"$f":"(HLOOKUP($A51,'AEG Input File'!$BA$2:$BX$27,9,FALSE)+HLOOKUP($A51,'AEG Input File'!$BA$2:$BX$27,23,FALSE))*Inflation!$B27/100","v":0},0,521879.24485151167,7615918.4786502663,115119.43925130082,111011.5521705679,862.65628695391365,410005.03639398987,111011.5521705679,465942.14062275074,11601.959301506493,21479.932682708812,{"$f":"(HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,9,FALSE)+HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,23,FALSE))*Inflation!$B27/100","v":0},8858.4715061255865,0,410.60672729585161,5170.7723392632406,158533.29472746787,4.240797332092178E-52,null,0,24,0,0,0,0,0,0,0,158533.29472746787,0,-158533.29472746787,-158533.29472746787,0,null,null,156505.31513055888,null,590564.7670750391]
[2047,0,0,410005.03639398987,7716308.1064705634,69345.320672925038,100389.62782029748,-6519.3045009482121,316134.7130746406,100389.62782029748,363069.87473431521,9040.4398808844489,16737.52122525193,0,7193.2982235670679,0,316.13711234545008,3981.1160589012688,137658.14032124766,3.4551350879482101E-52,null,0,25,0,0,0,0,0,0,0,137658.14032124766,0,-137658.14032124766,-137658.14032124766,0,null,null,135897.1985556719,null,479553.21490447118]
[2048,0,0,316134.7130746406,7805777.7264902359,41888.728866995662,89469.620019672628,-9991.9871420621621,236657.08019703015,89469.620019672628,276395.89663583541,6882.2578262323013,12741.850834912013,0,5687.4538062626052,0,237.10054941788707,2985.8082711605734,118004.091307658,2.7790496121367696E-52,null,0,26,0,0,0,0,0,0,0,118004.091307658,0,-118004.091307658,-118004.091307658,0,null,null,116494.56682615959,null,379163.58708417369]
[2049,0,0,236657.08019703015,7884020.6966974651,27234.531406941707,78242.970207229431,-10711.772148060421,169125.88213786113,78242.970207229431,202891.48116744566,5051.9978810693965,9353.2972818192447,0,4345.4095059675165,0,170.61947529110554,2148.6118096140826,99312.906160990795,2.1945274975170895E-52,null,0,27,0,0,0,0,0,0,0,99312.906160990795,0,-99312.906160990795,-99312.906160990795,0,null,null,98042.481877243568,null,289693.96706450108]
[2050,0,0,169125.88213786113,7950721.5603761263,9902.8315267395537,66700.86367866151,-11927.586751903611,114352.60521110323,66700.86367866151,141739.24367448219,3529.3071674946063,6534.1791333936289,0,3171.7649528590746,0,115.91813775922154,1459.7576232900274,81511.790693458068,1.6900201065228092E-52,null,0,28,0,0,0,0,0,0,0,81511.790693458068,0,-81511.790693458068,-81511.790693458068,0,null,null,80469.080714345968,null,211450.99685727165]
[2051,0,0,114352.60521110323,8005555.7900933931,0,54834.229717266411,-11515.188240625946,71033.563734462776,54834.229717266411,92693.084472782997,2308.0578033722963,4273.1511941952967,0,2171.2519976791518,0,72.763797803459852,916.31482869198123,64575.769339008606,1.2562530456725161E-52,null,0,29,0,0,0,0,0,0,0,64575.769339008606,0,-64575.769339008606,-64575.769339008606,0,null,null,63749.707262273616,null,144750.13317861012]
[2052,0,0,71033.563734462776,8048189.5209732428,0,42633.730879849827,-8953.0834847684637,37352.916339381409,42633.730879849827,54193.240036922092,1349.4116769193599,2498.3083657021084,0,1348.7385519201557,0,39.675174973495629,499.62965453452961,48369.494303899475,8.8290746111008336E-53,null,0,30,0,0,0,0,0,0,0,48369.494303899475,0,-48369.494303899475,-48369.494303899475,0,null,null,47750.745114779646,null,89915.903461343711]
[2053,0,0,37352.916339381409,8078279.2777097048,0,30089.756736462077,-6318.8489146570364,13582.008517576367,30089.756736462077,25467.462428478888,634.1398144691243,1174.0500179528767,0,709.2325887224082,0,15.919521640846202,200.47460667998067,32823.573285927312,5.6216732484041407E-53,null,0,31,0,0,0,0,0,0,0,32823.573285927312,0,-32823.573285927312,-32823.573285927312,0,null,null,32403.689645484839,null,47282.172581493884]
[2054,0,0,13582.008517576367,8095471.6935547385,0,17192.415845033949,-3610.4073274571292,-4.5292836148291826E-10,17192.415845033949,6791.004258787957,169.09600604382013,313.06529633012485,0,257.8862376754771,0,1.7597277117274754,22.160258884115354,17956.383371679214,2.8855905797781878E-53,null,0,32,0,0,0,0,0,0,0,17956.383371679214,0,-17956.383371679214,-17956.383371679214,0,null,null,17726.682858770284,null,17192.415845031806]
[2055,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-1.0559855249832087E-67,null,0,33,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2056,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-9.9081840750330864E-68,null,0,34,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2057,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-9.2967289174063511E-68,null,0,35,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2058,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-8.7230079608155514E-68,null,0,36,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2059,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-8.18469254728788E-68,null,0,37,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2060,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-7.6795977252973493E-68,null,0,38,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2061,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-7.2056733813336518E-68,null,0,39,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2062,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-6.7609959187608328E-68,null,0,40,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2063,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-6.3437604501912998E-68,null,0,41,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2064,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-5.9522734716850993E-68,null,0,42,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2065,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-5.5849459890399522E-68,null,0,43,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2066,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-5.2402870682725952E-68,null,0,44,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2067,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-4.9168977841136558E-68,null,0,45,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2068,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-4.6134655419538124E-68,null,0,46,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2069,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-4.328758750194752E-68,null,0,47,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2070,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-4.0616218213807199E-68,null,0,48,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2071,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-3.810970481820879E-68,null,0,49,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2072,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-3.5757873706648793E-68,null,0,50,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2073,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-3.3551179105688549E-68,null,0,51,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2074,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-3.1480664331914214E-68,null,0,52,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2075,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-2.9537925437935744E-68,null,0,53,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2076,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-2.7715077101868736E-68,null,0,54,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2077,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-2.6004720621849094E-68,null,0,55,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2078,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-2.4399913885674405E-68,null,0,56,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2079,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-2.2894143193682695E-68,null,0,57,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2080,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-2.1481296820501493E-68,null,0,58,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2081,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-2.0155640208357601E-68,null,0,59,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2082,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-1.8911792691260692E-68,null,0,60,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2083,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-2.0879997464362534E-11},0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-1.7744705655587075E-68,null,0,61,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2084,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-2.0879997464362534E-11},0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-1.6649642048420416E-68,null,0,62,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2085,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-1.5622157150476427E-68,null,0,63,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2086,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-1.4658080535571362E-68,null,0,64,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2087,0,0,{"$f":"I91+C92","v":-4.5292836148291826E-10},{"$f":"E91+J92","v":8095471.6935547385},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-4.5292836148291826E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-4.5292836148291826E-10},-1.1277916200924665E-11,-2.0879997464362534E-11,0,{"$f":"AN92*$D$10","v":-3.2141542760655281E-11},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-4.2184009220102857E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-5.3122341533720174E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-7.0033530671515534E-11},-1.3753499143410135E-68,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-7.0033530671515534E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":7.0033530671515534E-11},7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[{"$f":"1+A92","v":2088},0,{"$f":"B93","v":0},-4.5292836148291826E-10,8095471.6935547385,0,{"$f":"CA294","v":0},0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.1277916200924665E-11},-2.0879997464362534E-11,0,-3.2141542760655281E-11,{"$f":"AL93*$T$8","v":0},-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-1.2904741396988788E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,{"$f":"AF93-AE93","v":7.0033530671515534E-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$16","v":-6.9137652165076294E-11},null,{"$f":"C93-J92+AN92","v":-2.1427695173770189E-9}]
[2089,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-1.210836230014589E-68,null,0,67,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2090,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-1.1361129454775826E-68,null,0,68,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2091,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-1.0660009940949629E-68,null,0,69,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2092,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-1.0002158006691523E-68,null,0,70,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2093,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-9.3849035174456041E-69,null,0,71,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2094,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-8.8057411183505687E-69,null,0,72,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2095,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-8.2623200653335186E-69,null,0,73,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2096,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-7.7524346837486839E-69,null,0,74,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2097,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-7.274015415833873E-69,null,0,75,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-9]
[2098,0,0,-4.5292836148291826E-10,8095471.6935547385,0,0,0,-4.5292836148291826E-10,0,-4.5292836148291826E-10,-1.1277916200924665E-11,-2.0879997464362534E-11,0,-3.2141542760655281E-11,0,-4.2184009220102857E-13,-5.3122341533720174E-12,-7.0033530671515534E-11,-6.8251204206474677E-69,null,0,76,0,0,0,0,0,0,0,-7.0033530671515534E-11,0,7.0033530671515534E-11,7.0033530671515534E-11,0,null,null,-6.9137652165076294E-11,null,-2.1427695173770189E-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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":588443.57533653453},{"$f":"$B30","v":1193578.0836669407},{"$f":"$B31","v":2437636.2263780804},{"$f":"$B32","v":1299958.4176386865},{"$f":"$B33","v":713793.38424788741},{"$f":"$B34","v":85176.934706442058},{"$f":"$B35","v":87554.835729789498},{"$f":"$B36","v":90000.722046456911},{"$f":"$B37","v":92516.600910996553},{"$f":"$B38","v":95104.486173505909},{"$f":"$B39","v":97766.504436070565},{"$f":"$B40","v":100504.79006890416},{"$f":"$B41","v":103321.61050876402},{"$f":"$B42","v":106219.24350270422},{"$f":"$B43","v":109200.0780062484},{"$f":"$B44","v":112266.49812443195},{"$f":"$B45","v":115421.06528567924},{"$f":"$B46","v":118666.3396139509},{"$f":"$B47","v":122004.98837416581},{"$f":"$B48","v":125439.74143387757},{"$f":"$B49","v":128973.40891428126},{"$f":"$B50","v":171924.15845033948},{"$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":8095471.6935547376},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":117688.71506730691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117688.71506730691,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":188301.94410769106},{"$f":"E$135*$A137","v":238715.61673338816},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,427017.56084107922,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,112981.16646461464,{"$f":"E$135*$A138","v":381944.986773421},{"$f":"F$135*$A137","v":487527.24527561612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,982453.39851365169,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,67788.699878768777,229166.99206405261,{"$f":"F$135*$A138","v":780043.59244098573},{"$f":"G$135*$A137","v":259991.6835277373},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1336990.9679115445,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,67788.699878768777,137500.19523843157,468026.15546459146,{"$f":"G$135*$A138","v":415986.69364437967},{"$f":"H$135*$A137","v":142758.67684957749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1232060.421075749,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,33894.349939384389,137500.19523843157,280815.69327875489,249592.01618662782,{"$f":"H$135*$A138","v":228413.88295932396},{"$f":"I$135*$A137","v":17035.386941288412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,947251.52454381099,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,68750.097619215783,280815.69327875489,149755.20971197667,137048.32977559438,{"$f":"I$135*$A138","v":27256.619106061458},{"$f":"J$135*$A137","v":17510.9671459579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681136.91663756105,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,140407.84663937744,149755.20971197667,82228.997865356621,16353.971463636875,{"$f":"J$135*$A138","v":28017.54743353264},{"$f":"K$135*$A137","v":18000.144409291384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434763.71752317168,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,74877.604855988335,82228.997865356621,9812.3828781821248,16810.528460119585,{"$f":"K$135*$A138","v":28800.231054866214},{"$f":"L$135*$A137","v":18503.32018219931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231033.06529671222,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,41114.498932678311,9812.3828781821248,10086.317076071749,17280.138632919727,{"$f":"L$135*$A138","v":29605.312291518898},{"$f":"M$135*$A137","v":19020.897234701184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126919.547046072,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,4906.1914390910624,10086.317076071749,10368.083179751837,17763.18737491134,{"$f":"M$135*$A138","v":30433.435575521893},{"$f":"N$135*$A137","v":19553.300887214114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93110.515532561985,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,5043.1585380358747,10368.083179751837,10657.912424946802,18260.061345313134,{"$f":"N$135*$A138","v":31285.281419542582},{"$f":"O$135*$A137","v":20100.958013780833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95715.454921371056,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,5184.0415898759184,10657.912424946802,10956.03680718788,18771.16885172555,{"$f":"O$135*$A138","v":32161.532822049332},{"$f":"P$135*$A137","v":20664.322101752805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98395.014597538277,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,5328.9562124734011,10956.03680718788,11262.701311035329,19296.9196932296,{"$f":"P$135*$A138","v":33062.915362804488},{"$f":"Q$135*$A137","v":21243.848700540846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101151.37808727153,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,5478.0184035939401,11262.701311035329,11578.151815937759,19837.749217682693,{"$f":"Q$135*$A138","v":33990.157920865349},{"$f":"R$135*$A137","v":21840.015601249681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103986.79427036474,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,5631.3506555176646,11578.151815937759,11902.649530609615,20394.09475251921,{"$f":"R$135*$A138","v":34944.024961999487},{"$f":"S$135*$A137","v":22453.299624886393},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106903.57134147013,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,5789.0759079688796,11902.649530609615,12236.456851511526,20966.414977199693,{"$f":"S$135*$A138","v":35925.279399818224},{"$f":"T$135*$A137","v":23084.21305713585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109904.08972424379,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,5951.3247653048074,12236.456851511526,12579.848986319816,21555.167639890933,{"$f":"T$135*$A138","v":36934.740891417357},{"$f":"U$135*$A137","v":23733.267922790183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112990.80705723462,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6118.2284257557631,12579.848986319816,12933.10058393456,22160.844534850414,{"$f":"U$135*$A138","v":37973.228676464285},{"$f":"V$135*$A137","v":24400.997674833165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116166.248882158,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6289.9244931599078,12933.10058393456,13296.506720910249,22783.937205878574,{"$f":"V$135*$A138","v":39041.596279733058},{"$f":"W$135*$A137","v":25087.948286775514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119433.01357039186,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6466.5502919672799,13296.506720910249,13670.362323527143,23424.957767839838,{"$f":"W$135*$A138","v":40140.717258840821},{"$f":"X$135*$A137","v":25794.681782856253},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122793.77614594159,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6648.2533604551245,13670.362323527143,14054.974660703901,24084.430355304496,{"$f":"X$135*$A138","v":41271.490852570001},{"$f":"Y$135*$A137","v":34384.831690067898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134114.34324262856,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6835.1811617635713,14054.974660703901,14450.658213182696,24762.894511542003,{"$f":"Y$135*$A138","v":55015.730704108639},{"$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,115119.43925130082,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7027.4873303519507,14450.658213182696,14857.736706925201,33009.43842246518,{"$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,69345.320672925038,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7225.3291065913481,14857.736706925201,19805.663053479107,0,{"$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,41888.728866995662,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7428.8683534626007,19805.663053479107,0,0,{"$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,27234.531406941707,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9902.8315267395537,0,0,0,{"$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,9902.8315267395537,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":588443.57533653453},1193578.0836669405,2437636.2263780804,1299958.4176386865,713793.38424788741,85176.934706442058,87554.835729789498,90000.722046456911,92516.600910996553,95104.486173505909,97766.504436070565,100504.79006890417,103321.61050876402,106219.24350270421,109200.07800624841,112266.49812443196,115421.06528567924,118666.33961395088,122004.98837416581,125439.74143387759,128973.40891428127,171924.15845033948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,8095471.6935547357]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":588443.57533653453},{"$f":"$B30","v":1193578.0836669407},{"$f":"$B31","v":2437636.2263780804},{"$f":"$B32","v":1299958.4176386865},{"$f":"$B33","v":713793.38424788741},{"$f":"$B34","v":85176.934706442058},{"$f":"$B35","v":87554.835729789498},{"$f":"$B36","v":90000.722046456911},{"$f":"$B37","v":92516.600910996553},{"$f":"$B38","v":95104.486173505909},{"$f":"$B39","v":97766.504436070565},{"$f":"$B40","v":100504.79006890416},{"$f":"$B41","v":103321.61050876402},{"$f":"$B42","v":106219.24350270422},{"$f":"$B43","v":109200.0780062484},{"$f":"$B44","v":112266.49812443195},{"$f":"$B45","v":115421.06528567924},{"$f":"$B46","v":118666.3396139509},{"$f":"$B47","v":122004.98837416581},{"$f":"$B48","v":125439.74143387757},{"$f":"$B49","v":128973.40891428126},{"$f":"$B50","v":171924.15845033948},{"$f":"$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:$BZ227)","v":8095471.6935547376}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":58844.357533653456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58844.357533653456]
[0.1,3,0,{"$f":"D$227*$A230","v":58844.357533653456},{"$f":"E$227*$A229","v":119357.80836669408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178202.16590034752]
[0.1,4,0,58844.357533653456,{"$f":"E$227*$A230","v":119357.80836669408},{"$f":"F$227*$A229","v":243763.62263780806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421965.78853815561]
[0.1,5,0,58844.357533653456,119357.80836669408,{"$f":"F$227*$A230","v":243763.62263780806},{"$f":"G$227*$A229","v":129995.84176386865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551961.63030202431]
[0.1,6,0,58844.357533653456,119357.80836669408,243763.62263780806,{"$f":"G$227*$A230","v":129995.84176386865},{"$f":"H$227*$A229","v":71379.338424788744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623340.96872681309]
[0.1,7,0,58844.357533653456,119357.80836669408,243763.62263780806,129995.84176386865,{"$f":"H$227*$A230","v":71379.338424788744},{"$f":"I$227*$A229","v":8517.6934706442062},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631858.66219745728]
[0.1,8,0,58844.357533653456,119357.80836669408,243763.62263780806,129995.84176386865,71379.338424788744,{"$f":"I$227*$A230","v":8517.6934706442062},{"$f":"J$227*$A229","v":8755.4835729789502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640614.14577043627]
[0.1,9,0,58844.357533653456,119357.80836669408,243763.62263780806,129995.84176386865,71379.338424788744,8517.6934706442062,{"$f":"J$227*$A230","v":8755.4835729789502},{"$f":"K$227*$A229","v":9000.0722046456922},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649614.21797508199]
[0.1,10,0,58844.357533653456,119357.80836669408,243763.62263780806,129995.84176386865,71379.338424788744,8517.6934706442062,8755.4835729789502,{"$f":"K$227*$A230","v":9000.0722046456922},{"$f":"L$227*$A229","v":9251.6600910996549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658865.87806618167]
[0,11,0,58844.357533653456,119357.80836669408,243763.62263780806,129995.84176386865,71379.338424788744,8517.6934706442062,8755.4835729789502,9000.0722046456922,{"$f":"L$227*$A230","v":9251.6600910996549},{"$f":"M$227*$A229","v":9510.448617350592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668376.32668353221]
[0,12,0,0,119357.80836669408,243763.62263780806,129995.84176386865,71379.338424788744,8517.6934706442062,8755.4835729789502,9000.0722046456922,9251.6600910996549,{"$f":"M$227*$A230","v":9510.448617350592},{"$f":"N$227*$A229","v":9776.6504436070572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619308.61959348561]
[0,13,0,0,0,243763.62263780806,129995.84176386865,71379.338424788744,8517.6934706442062,8755.4835729789502,9000.0722046456922,9251.6600910996549,9510.448617350592,{"$f":"N$227*$A230","v":9776.6504436070572},{"$f":"O$227*$A229","v":10050.479006890417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510001.29023368203]
[0,14,0,0,0,0,129995.84176386865,71379.338424788744,8517.6934706442062,8755.4835729789502,9000.0722046456922,9251.6600910996549,9510.448617350592,9776.6504436070572,{"$f":"O$227*$A230","v":10050.479006890417},{"$f":"P$227*$A229","v":10332.161050876402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276569.82864675042]
[0,15,0,0,0,0,0,71379.338424788744,8517.6934706442062,8755.4835729789502,9000.0722046456922,9251.6600910996549,9510.448617350592,9776.6504436070572,10050.479006890417,{"$f":"P$227*$A230","v":10332.161050876402},{"$f":"Q$227*$A229","v":10621.924350270423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157195.91123315212]
[0,16,0,0,0,0,0,0,8517.6934706442062,8755.4835729789502,9000.0722046456922,9251.6600910996549,9510.448617350592,9776.6504436070572,10050.479006890417,10332.161050876402,{"$f":"Q$227*$A230","v":10621.924350270423},{"$f":"R$227*$A229","v":10920.00780062484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96736.580608988239]
[0,17,0,0,0,0,0,0,0,8755.4835729789502,9000.0722046456922,9251.6600910996549,9510.448617350592,9776.6504436070572,10050.479006890417,10332.161050876402,10621.924350270423,{"$f":"R$227*$A230","v":10920.00780062484},{"$f":"S$227*$A229","v":11226.649812443196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99445.536950787224]
[0,18,0,0,0,0,0,0,0,0,9000.0722046456922,9251.6600910996549,9510.448617350592,9776.6504436070572,10050.479006890417,10332.161050876402,10621.924350270423,10920.00780062484,{"$f":"S$227*$A230","v":11226.649812443196},{"$f":"T$227*$A229","v":11542.106528567925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102232.1599063762]
[0,19,0,0,0,0,0,0,0,0,0,9251.6600910996549,9510.448617350592,9776.6504436070572,10050.479006890417,10332.161050876402,10621.924350270423,10920.00780062484,11226.649812443196,{"$f":"T$227*$A230","v":11542.106528567925},{"$f":"U$227*$A229","v":11866.633961395091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105098.72166312559]
[0,20,0,0,0,0,0,0,0,0,0,0,9510.448617350592,9776.6504436070572,10050.479006890417,10332.161050876402,10621.924350270423,10920.00780062484,11226.649812443196,11542.106528567925,{"$f":"U$227*$A230","v":11866.633961395091},{"$f":"V$227*$A229","v":12200.498837416582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108047.56040944252]
[0,21,0,0,0,0,0,0,0,0,0,0,0,9776.6504436070572,10050.479006890417,10332.161050876402,10621.924350270423,10920.00780062484,11226.649812443196,11542.106528567925,11866.633961395091,{"$f":"V$227*$A230","v":12200.498837416582},{"$f":"W$227*$A229","v":12543.974143387757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111081.08593547967]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,10050.479006890417,10332.161050876402,10621.924350270423,10920.00780062484,11226.649812443196,11542.106528567925,11866.633961395091,12200.498837416582,{"$f":"W$227*$A230","v":12543.974143387757},{"$f":"X$227*$A229","v":12897.340891428126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114201.77638330076]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,10332.161050876402,10621.924350270423,10920.00780062484,11226.649812443196,11542.106528567925,11866.633961395091,12200.498837416582,12543.974143387757,{"$f":"X$227*$A230","v":12897.340891428126},{"$f":"Y$227*$A229","v":17192.415845033949},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121343.7132214443]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10621.924350270423,10920.00780062484,11226.649812443196,11542.106528567925,11866.633961395091,12200.498837416582,12543.974143387757,12897.340891428126,{"$f":"Y$227*$A230","v":17192.415845033949},{"$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,111011.5521705679]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10920.00780062484,11226.649812443196,11542.106528567925,11866.633961395091,12200.498837416582,12543.974143387757,12897.340891428126,17192.415845033949,{"$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,100389.62782029748]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11226.649812443196,11542.106528567925,11866.633961395091,12200.498837416582,12543.974143387757,12897.340891428126,17192.415845033949,0,{"$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,89469.620019672628]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11542.106528567925,11866.633961395091,12200.498837416582,12543.974143387757,12897.340891428126,17192.415845033949,0,0,{"$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,78242.970207229431]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11866.633961395091,12200.498837416582,12543.974143387757,12897.340891428126,17192.415845033949,0,0,0,{"$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,66700.86367866151]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12200.498837416582,12543.974143387757,12897.340891428126,17192.415845033949,0,0,0,0,{"$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,54834.229717266411]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12543.974143387757,12897.340891428126,17192.415845033949,0,0,0,0,0,{"$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,42633.730879849827]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12897.340891428126,17192.415845033949,0,0,0,0,0,0,{"$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,30089.756736462077]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17192.415845033949,0,0,0,0,0,0,0,{"$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,17192.415845033949]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":588443.57533653453},1193578.0836669405,2437636.2263780804,1299958.4176386867,713793.38424788753,85176.934706442073,87554.835729789498,90000.722046456925,92516.600910996538,95104.486173505909,97766.504436070551,100504.79006890416,103321.610508764,106219.24350270421,109200.07800624838,112266.49812443196,115421.06528567923,118666.33961395093,122004.98837416583,125439.74143387756,128973.40891428129,171924.15845033948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,8095471.6935547385]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":588443.57533653453},{"$f":"$B30","v":1193578.0836669407},{"$f":"$B31","v":2437636.2263780804},{"$f":"$B32","v":1299958.4176386865},{"$f":"$B33","v":713793.38424788741},{"$f":"$B34","v":85176.934706442058},{"$f":"$B35","v":87554.835729789498},{"$f":"$B36","v":90000.722046456911},{"$f":"$B37","v":92516.600910996553},{"$f":"$B38","v":95104.486173505909},{"$f":"$B39","v":97766.504436070565},{"$f":"$B40","v":100504.79006890416},{"$f":"$B41","v":103321.61050876402},{"$f":"$B42","v":106219.24350270422},{"$f":"$B43","v":109200.0780062484},{"$f":"$B44","v":112266.49812443195},{"$f":"$B45","v":115421.06528567924},{"$f":"$B46","v":118666.3396139509},{"$f":"$B47","v":122004.98837416581},{"$f":"$B48","v":125439.74143387757},{"$f":"$B49","v":128973.40891428126},{"$f":"$B50","v":171924.15845033948},{"$f":"$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:$BZ321)","v":8095471.6935547376}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":58844.357533653456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58844.357533653456]
[0.1,3,0,{"$f":"D$321*$A324","v":58844.357533653456},{"$f":"E$321*$A323","v":119357.80836669408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178202.16590034752]
[0.1,4,0,58844.357533653456,{"$f":"E$321*$A324","v":119357.80836669408},{"$f":"F$321*$A323","v":243763.62263780806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421965.78853815561]
[0.1,5,0,58844.357533653456,119357.80836669408,{"$f":"F$321*$A324","v":243763.62263780806},{"$f":"G$321*$A323","v":129995.84176386865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551961.63030202431]
[0.1,6,0,58844.357533653456,119357.80836669408,243763.62263780806,{"$f":"G$321*$A324","v":129995.84176386865},{"$f":"H$321*$A323","v":71379.338424788744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623340.96872681309]
[0.1,7,0,58844.357533653456,119357.80836669408,243763.62263780806,129995.84176386865,{"$f":"H$321*$A324","v":71379.338424788744},{"$f":"I$321*$A323","v":8517.6934706442062},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631858.66219745728]
[0.1,8,0,58844.357533653456,119357.80836669408,243763.62263780806,129995.84176386865,71379.338424788744,{"$f":"I$321*$A324","v":8517.6934706442062},{"$f":"J$321*$A323","v":8755.4835729789502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640614.14577043627]
[0.1,9,0,58844.357533653456,119357.80836669408,243763.62263780806,129995.84176386865,71379.338424788744,8517.6934706442062,{"$f":"J$321*$A324","v":8755.4835729789502},{"$f":"K$321*$A323","v":9000.0722046456922},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649614.21797508199]
[0.1,10,0,58844.357533653456,119357.80836669408,243763.62263780806,129995.84176386865,71379.338424788744,8517.6934706442062,8755.4835729789502,{"$f":"K$321*$A324","v":9000.0722046456922},{"$f":"L$321*$A323","v":9251.6600910996549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658865.87806618167]
[0,11,0,58844.357533653456,119357.80836669408,243763.62263780806,129995.84176386865,71379.338424788744,8517.6934706442062,8755.4835729789502,9000.0722046456922,{"$f":"L$321*$A324","v":9251.6600910996549},{"$f":"M$321*$A323","v":9510.448617350592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668376.32668353221]
[0,12,0,0,119357.80836669408,243763.62263780806,129995.84176386865,71379.338424788744,8517.6934706442062,8755.4835729789502,9000.0722046456922,9251.6600910996549,{"$f":"M$321*$A324","v":9510.448617350592},{"$f":"N$321*$A323","v":9776.6504436070572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619308.61959348561]
[0,13,0,0,0,243763.62263780806,129995.84176386865,71379.338424788744,8517.6934706442062,8755.4835729789502,9000.0722046456922,9251.6600910996549,9510.448617350592,{"$f":"N$321*$A324","v":9776.6504436070572},{"$f":"O$321*$A323","v":10050.479006890417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510001.29023368203]
[0,14,0,0,0,0,129995.84176386865,71379.338424788744,8517.6934706442062,8755.4835729789502,9000.0722046456922,9251.6600910996549,9510.448617350592,9776.6504436070572,{"$f":"O$321*$A324","v":10050.479006890417},{"$f":"P$321*$A323","v":10332.161050876402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276569.82864675042]
[0,15,0,0,0,0,0,71379.338424788744,8517.6934706442062,8755.4835729789502,9000.0722046456922,9251.6600910996549,9510.448617350592,9776.6504436070572,10050.479006890417,{"$f":"P$321*$A324","v":10332.161050876402},{"$f":"Q$321*$A323","v":10621.924350270423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157195.91123315212]
[0,16,0,0,0,0,0,0,8517.6934706442062,8755.4835729789502,9000.0722046456922,9251.6600910996549,9510.448617350592,9776.6504436070572,10050.479006890417,10332.161050876402,{"$f":"Q$321*$A324","v":10621.924350270423},{"$f":"R$321*$A323","v":10920.00780062484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96736.580608988239]
[0,17,0,0,0,0,0,0,0,8755.4835729789502,9000.0722046456922,9251.6600910996549,9510.448617350592,9776.6504436070572,10050.479006890417,10332.161050876402,10621.924350270423,{"$f":"R$321*$A324","v":10920.00780062484},{"$f":"S$321*$A323","v":11226.649812443196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99445.536950787224]
[0,18,0,0,0,0,0,0,0,0,9000.0722046456922,9251.6600910996549,9510.448617350592,9776.6504436070572,10050.479006890417,10332.161050876402,10621.924350270423,10920.00780062484,{"$f":"S$321*$A324","v":11226.649812443196},{"$f":"T$321*$A323","v":11542.106528567925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102232.1599063762]
[0,19,0,0,0,0,0,0,0,0,0,9251.6600910996549,9510.448617350592,9776.6504436070572,10050.479006890417,10332.161050876402,10621.924350270423,10920.00780062484,11226.649812443196,{"$f":"T$321*$A324","v":11542.106528567925},{"$f":"U$321*$A323","v":11866.633961395091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105098.72166312559]
[0,20,0,0,0,0,0,0,0,0,0,0,9510.448617350592,9776.6504436070572,10050.479006890417,10332.161050876402,10621.924350270423,10920.00780062484,11226.649812443196,11542.106528567925,{"$f":"U$321*$A324","v":11866.633961395091},{"$f":"V$321*$A323","v":12200.498837416582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108047.56040944252]
[0,21,0,0,0,0,0,0,0,0,0,0,0,9776.6504436070572,10050.479006890417,10332.161050876402,10621.924350270423,10920.00780062484,11226.649812443196,11542.106528567925,11866.633961395091,{"$f":"V$321*$A324","v":12200.498837416582},{"$f":"W$321*$A323","v":12543.974143387757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111081.08593547967]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,10050.479006890417,10332.161050876402,10621.924350270423,10920.00780062484,11226.649812443196,11542.106528567925,11866.633961395091,12200.498837416582,{"$f":"W$321*$A324","v":12543.974143387757},{"$f":"X$321*$A323","v":12897.340891428126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114201.77638330076]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,10332.161050876402,10621.924350270423,10920.00780062484,11226.649812443196,11542.106528567925,11866.633961395091,12200.498837416582,12543.974143387757,{"$f":"X$321*$A324","v":12897.340891428126},{"$f":"Y$321*$A323","v":17192.415845033949},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121343.7132214443]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10621.924350270423,10920.00780062484,11226.649812443196,11542.106528567925,11866.633961395091,12200.498837416582,12543.974143387757,12897.340891428126,{"$f":"Y$321*$A324","v":17192.415845033949},{"$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,111011.5521705679]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10920.00780062484,11226.649812443196,11542.106528567925,11866.633961395091,12200.498837416582,12543.974143387757,12897.340891428126,17192.415845033949,{"$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,100389.62782029748]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11226.649812443196,11542.106528567925,11866.633961395091,12200.498837416582,12543.974143387757,12897.340891428126,17192.415845033949,0,{"$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,89469.620019672628]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11542.106528567925,11866.633961395091,12200.498837416582,12543.974143387757,12897.340891428126,17192.415845033949,0,0,{"$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,78242.970207229431]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11866.633961395091,12200.498837416582,12543.974143387757,12897.340891428126,17192.415845033949,0,0,0,{"$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,66700.86367866151]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12200.498837416582,12543.974143387757,12897.340891428126,17192.415845033949,0,0,0,0,{"$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,54834.229717266411]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12543.974143387757,12897.340891428126,17192.415845033949,0,0,0,0,0,{"$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,42633.730879849827]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12897.340891428126,17192.415845033949,0,0,0,0,0,0,{"$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,30089.756736462077]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17192.415845033949,0,0,0,0,0,0,0,{"$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,17192.415845033949]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":588443.57533653453},1193578.0836669405,2437636.2263780804,1299958.4176386867,713793.38424788753,85176.934706442073,87554.835729789498,90000.722046456925,92516.600910996538,95104.486173505909,97766.504436070551,100504.79006890416,103321.610508764,106219.24350270421,109200.07800624838,112266.49812443196,115421.06528567923,118666.33961395093,122004.98837416583,125439.74143387756,128973.40891428129,171924.15845033948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,8095471.6935547385]

{"sheet":"DLC-EV","index":13,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":1.0466881900245953E-48},null,{"$f":"L8","v":1.0466881900245953E-48},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":1.4612501549492023E-49},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":385283.50495204679},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":2759771.7822559201},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":43865233.207687736},{"$f":"SUM(C25:C104)","v":43865233.207687736},null,null,{"$f":"SUM(F25:F104)","v":43865233.207687736},{"$f":"SUM(G25:G104)","v":43865233.207687728},{"$f":"SUM(H25:H104)","v":-3.3469405025243759E-10},null,{"$f":"SUM(J25:J104)","v":43865233.207687728},null,{"$f":"SUM(L25:L104)","v":4841552.0182739152},8963676.6282099374,207216510.47308743,3618881.7396342377,0,116281.72295478222,1464336.2532714501,277549219.69041502,1.0466881900245953E-48,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":7462747.647295461}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B5/100","v":79433.892939227531},{"$f":"B29","v":79433.892939227531},{"$f":"I28+C29","v":79433.892939227531},7943.3892939227535,15886.778587845507,{"$f":"CA230","v":7943.3892939227535},1668.1117517237781,69822.391893581007,7943.3892939227535,74628.142416404269,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":1858.2407461684661},3440.3573653962371,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B5/100","v":93580.843778412993},1191.5083940884128,{"$f":"AL29*$T$8","v":0},43.296077748982768,545.22769925716432,108602.863354995,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.1797067952963679E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,108602.863354995,0,-108602.863354995,{"$f":"AF29-AE29","v":-108602.863354995},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":107213.60066775666},null,{"$f":"C29-J28+AN28","v":79433.892939227531}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B6/100","v":166921.25151078997},166921.25151078997,236743.64340437099,32578.903738924506,58803.096042710808,24635.514445001754,7175.1921355189006,204932.93682385032,24635.514445001754,220838.29011411066,5498.8734238413554,10180.645174260502,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B6/100","v":175541.22275607567},3576.1763273414208,0,155.07913347826073,1952.9122161910673,221540.42347619002,2.2579893440422878E-51,null,0,3,0,0,0,0,0,0,0,221540.42347619002,0,-221540.42347619002,-221540.42347619002,0,null,null,218706.44806760066,null,238411.75515609473]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B7/100","v":409806.52282538958},409806.52282538958,614739.4596492399,98195.070466465229,150627.41249286238,65616.166727540724,17852.361610717548,531270.93131098151,65616.166727540724,573005.19548011071,14267.829367454755,26415.539511633106,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B7/100","v":405952.40129263012},9353.7414530472379,0,415.22815108246442,5228.9699495196646,527249.87645290804,5.0422165599794609E-51,null,0,4,0,0,0,0,0,0,0,527249.87645290804,0,-527249.87645290804,-527249.87645290804,0,null,null,520505.22389422992,null,623582.76353648258]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B8/100","v":441554.33984248637},441554.33984248637,972825.27115346794,207966.67117825459,260648.62002929262,109771.60071178936,31684.174056675685,831369.49638500297,109771.60071178936,902097.38376923546,22462.224855853961,41586.689391761756,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B8/100","v":660262.58518585656},14992.814049771423,0,646.19908242492522,8137.5879130508411,857859.7011905089,7.6976360928962681E-51,null,0,5,0,0,0,0,0,0,0,857859.7011905089,0,-857859.7011905089,-857859.7011905089,0,null,null,846885.84251927177,null,999520.93665142823]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B9/100","v":533022.80672339606},533022.80672339606,1364392.303108399,371040.55256238359,354964.91511739168,163073.88138412897,40297.117083985169,1161021.304640285,163073.88138412897,1262706.803874342,31441.399416471115,58210.783658607172,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B9/100","v":975190.51740770857},21341.582139945527,0,888.16536829655467,11184.670424969388,1261330.9998001272,1.0619554052667662E-50,null,0,6,0,0,0,0,0,0,0,1261330.9998001272,0,-1261330.9998001272,-1261330.9998001272,0,null,null,1245195.8810735478,null,1422772.1426630351]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B10/100","v":582176.60900164919},582176.60900164919,1743197.9136419343,592332.0948466775,442795.48503840133,221291.54228429389,46515.827978362562,1475390.5433792779,221291.54228429389,1609294.2285106061,40071.426289914089,74188.463934338943,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B10/100","v":1326115.0560754922},27628.123054208332,0,1105.8142302275066,13925.52350927306,1704325.949377748,1.3463747799566452E-50,null,0,7,0,0,0,0,0,0,0,1704325.949377748,0,-1704325.949377748,-1704325.949377748,0,null,null,1682523.9786449601,null,1841874.8702805554]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B11/100","v":766374.25320605398},766374.25320605398,2241764.7965853317,890261.06245157681,549603.17987899133,297928.96760489931,52851.584577559319,1890984.2444028731,297928.96760489931,2066374.5204941025,51452.725560303152,95259.865394778128,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B11/100","v":1795885.5286384607},35804.363718034736,0,1391.043249651681,17517.413816835,2295239.9079829627,1.7012866700327082E-50,null,0,8,0,0,0,0,0,0,0,2295239.9079829627,0,-2295239.9079829627,-2295239.9079829627,0,null,null,2265878.8850419926,null,2386957.5812023156]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B12/100","v":1335493.2054306436},1335493.2054306436,3226477.449833517,1321739.3505995404,759992.45403951476,431478.2881479637,68987.974837225716,2726011.1868483275,431478.2881479637,2976244.3183409222,74108.483526688957,137204.86307551654,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B12/100","v":2620401.4207278145},51367.827285420899,0,1993.8884967087627,25109.046688678081,3341663.8179487917,2.3240649997947475E-50,null,0,9,0,0,0,0,0,0,0,3341663.8179487917,0,-3341663.8179487917,-3341663.8179487917,0,null,null,3298916.797178302,null,3424521.81902806]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B13/100","v":1468044.2256555897},1468044.2256555897,4194055.4125039172,1900022.0613130631,1022015.0301509387,578282.71071352274,93183.787081857343,3522588.914708537,578282.71071352274,3858322.1636062274,96072.221873795061,177868.65174224708,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B13/100","v":3542856.9807260199},66916.316348035281,0,2540.4071106526681,31991.358019728083,4496528.6465340005,2.9342626108238401E-50,null,0,10,0,0,0,0,0,0,0,4496528.6465340005,0,-4496528.6465340005,-4496528.6465340005,0,null,null,4439008.4368659686,null,4461087.7565356856]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B14/100","v":1612760.7348881974},1612760.7348881974,5135349.649596734,2639580.8455154058,1234796.1676237069,739558.7842023425,103999.85051848651,4291791.0148759047,739558.7842023425,4713570.3322363198,117367.90127268435,217295.59231609435,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B14/100","v":4572768.4710349571},82433.486710655401,0,3028.6305455084189,38139.557901785287,5770592.4239840275,3.5332805090443097E-50,null,0,11,0,0,0,0,0,0,0,5770592.4239840275,0,-5770592.4239840275,-5770592.4239840275,0,null,null,5696774.2161556017,null,5495565.78071036]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B15/100","v":1770575.238553833},1770575.238553833,6062366.2534297379,3548253.7642792086,1427731.4781143055,908672.91876380297,109002.29746360553,5044691.0372023294,908672.91876380297,5553528.6453160336,138282.86326836923,256017.67054906915,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B15/100","v":5720426.3311401894},97898.733525927746,0,3468.5485756198068,43679.447607498987,7168446.5134304771,4.1183084107043936E-50,null,0,12,0,0,0,0,0,0,0,7168446.5134304771,0,-7168446.5134304771,-7168446.5134304771,0,null,null,7076746.7648334289,null,6526582.2350618504]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B16/100","v":1942465.4474215792},1942465.4474215792,6987156.484623909,4634481.1026340909,1631837.8959658791,1086227.3383548819,114578.21709830941,5786350.9291707175,1086227.3383548819,6386753.7068973128,159030.16730174309,294429.3458879661,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B16/100","v":6996939.7363315858},113405.62145579439,0,3865.1178640456624,48673.446416769104,8702570.7736127861,4.6911301571850015E-50,null,0,13,0,0,0,0,0,0,0,8702570.7736127861,0,-8702570.7736127861,-8702570.7736127861,0,null,null,8591246.2975783795,null,7560374.7637196267]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B17/100","v":2129453.1344854697},2129453.1344854697,7915804.0636561867,5892673.1021549804,1819263.1559617845,1258191.9995208897,117824.9428525879,6539787.1212827098,1258191.9995208897,7227795.5924694482,179972.11025248925,333201.37681284157,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B17/100","v":8414281.3260413371},129054.0083977532,0,4232.6942387789286,53302.337335226941,10372235.852599315,5.2461222138421572E-50,null,0,14,0,0,0,0,0,0,0,10372235.852599315,0,-10372235.852599315,-10372235.852599315,0,null,null,10239552.792428518,null,8603600.559850214]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B18/100","v":2332602.7461062996},2332602.7461062996,8872389.8673890084,7339969.9423022512,1995218.5696998374,1447296.8401472711,115063.56320603892,7310029.4640356982,1447296.8401472711,8091209.6657123528,201471.12067623757,373004.76558933948,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B18/100","v":9985331.9837405626},145170.16959653437,0,4575.4434276002976,57618.579391303749,12214468.902568849,5.7966450742501013E-50,null,0,15,0,0,0,0,0,0,0,12214468.902568849,0,-12214468.902568849,-12214468.902568849,0,null,null,12058219.745165842,null,9678011.3064356241]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B19/100","v":2553019.2855186905},2553019.2855186905,9863048.7495543882,8989266.4303290509,2186529.0430328916,1649296.4880268006,112818.83655127911,8100933.4249763088,1649296.4880268006,8981991.0872653481,223651.57807290714,414069.78912293259,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B19/100","v":11723925.378200023},161756.00627710565,0,4895.532964552056,61649.468350814575,14239244.241015134,6.3405241642714971E-50,null,0,16,0,0,0,0,0,0,0,14239244.241015134,0,-14239244.241015134,-14239244.241015134,0,null,null,14057093.880450027,null,10783733.751807043]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B20/100","v":2791845.949010476},2791845.949010476,10892779.373986784,10859529.852356734,2394265.2427968783,1870263.4220276834,110040.38236153094,8912475.5695975702,1870263.4220276834,{"$f":"(+I44+D44)/2","v":9902627.4717921764},246575.42404762519,456511.12644961936,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B20/100","v":13644892.170527129},178894.24819186077,0,5189.6812004068997,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":65353.678390474597},16467679.7508348,6.8802898831201825E-50,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,16467679.7508348,0,-16467679.7508348,-16467679.7508348,0,null,null,16257022.9383303,null,11926283.212790718]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B21/100","v":3050261.3814952411},3050261.3814952411,11962736.951092811,12958181.987213336,2619537.5300176442,2098652.1348566022,109385.93298381881,9754698.8832523897,2098652.1348566022,10858717.9171726,270382.07613759773,500586.89598165685,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B21/100","v":15764103.290673701},196594.21758387415,0,5462.0436039063934,68783.539346590667,18904564.198183924,7.4110048117821515E-50,null,0,18,0,0,0,0,0,0,0,18904564.198183924,0,-18904564.198183924,-18904564.198183924,0,null,null,18662734.426410872,null,13106281.172258276]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B22/100","v":3329476.5247797482},3329476.5247797482,13084175.408032138,15256232.454004848,2863493.5278340001,2298050.4667915124,118743.04281892239,10667381.898421703,2298050.4667915124,11875778.653226919,295706.88846535026,547473.39591376099,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B22/100","v":18098512.50018717},215056.58343272132,0,5742.0532436031426,72309.701982079103,21532851.590016201,7.9204174783751307E-50,null,0,19,0,0,0,0,0,0,0,21532851.590016201,0,-21532851.590016201,-21532851.590016201,0,null,null,21257400.406320736,null,14337105.562181422]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B23/100","v":3630731.1288897316},3630731.1288897316,14298113.027311435,17770551.611119777,3127315.292148035,2514319.1571149267,128729.18835695274,{"$f":"D47-J47-H47","v":11655064.681839556},2514319.1571149267,12976588.854575496,323117.06247892982,598220.74619593041,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B23/100","v":20666197.669845812},235046.79336419463,0,6033.9527718042063,75985.594036274517,24418920.975807872,8.4277005689352007E-50,null,0,20,0,0,0,0,0,0,0,24418920.975807872,0,-24418920.975807872,-24418920.975807872,0,null,null,24106550.797653165,null,15669786.224279642]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B24/100","v":3955290.197125962},3955290.197125962,{"$f":"I47+C48","v":15610354.878965518},20519123.71445848,3412216.1687477538,2748572.103338703,139365.25373590065,12722417.521890914,2748572.103338703,14166386.200428216,352743.01639066252,653070.40383974079,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B24/100","v":23486400.709636278},256661.35896436012,0,6337.2178939384057,79804.61306531477,27583589.423129,8.9324276784072742E-50,null,0,21,0,0,0,0,0,0,0,27583589.423129,0,-27583589.423129,-27583589.423129,0,null,null,27230736.373201635,null,17110757.264290676]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B25/100","v":4304440.0345262894},4304440.0345262894,17026857.556417204,23521082.297394428,3719437.3801982766,3001958.5829359489,150670.54742508882,13874228.426056167,3001958.5829359489,15450542.991236687,384718.5204817935,712270.03189601132,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B25/100","v":26579566.175569147},279999.3779321739,0,6651.1184939865443,83757.564714929977,31048921.372023989,9.434118946969882E-50,null,0,22,0,0,0,0,0,0,0,31048921.372023989,0,-31048921.372023989,-31048921.372023989,0,null,null,30651739.321674619,null,18666625.195478261]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,5,FALSE)*Inflation!$B26/100","v":4679484.2977509908},4679484.2977509908,18553712.723807156,26796742.765363317,4050244.3657236458,3275660.46796889,162662.61852849872,15115389.637309767,3275660.46796889,16834551.180558462,419180.32439590566,776072.80942374514,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B26/100","v":29967378.173571065},305162.26365439955,0,6974.6953015134513,87832.3688882719,34838261.103203788,9.9322444793515562E-50,null,0,23,0,0,0,0,0,0,0,34838261.103203788,0,-34838261.103203788,-34838261.103203788,0,null,null,34392605.300550207,null,20344150.910293303]
[2046,{"$f":"'AEG Input File'!$BX$581*Inflation!B26/100","v":0},0,15115389.637309767,29859457.919883661,3389574.9664936857,3062715.1545203431,68640.560514401965,11984033.922275022,3062715.1545203431,13549711.779792394,337387.82331683062,624641.71304842946,{"$f":"'AEG Input File'!$CV$581*Inflation!$B$26/100","v":0},256027.35663486621,0,11985.502687912005,150933.48854502983,4443691.0387534108,1.1886962378586262E-50,null,0,24,0,0,0,0,0,0,0,4443691.0387534108,0,-4443691.0387534108,-4443691.0387534108,0,null,null,4386846.7349934271,null,17068490.442324415]
[2047,0,0,11984033.922275022,32688912.799793374,2059112.0208785781,2829454.8799097133,-161772.00039653838,9316351.0427618474,2829454.8799097133,10650192.482518435,265189.79281470901,490973.87344409985,0,210086.62931706104,0,9304.7598860505914,117174.88254304756,3922184.817914681,9.8444438913454227E-51,null,0,25,0,0,0,0,0,0,0,3922184.817914681,0,-3922184.817914681,-3922184.817914681,0,null,null,3872011.6930849031,null,14005775.287804071]
[2048,0,0,9316351.0427618474,35263065.751151219,1262772.7984327981,2574152.9513578443,-275389.83211425971,7017587.9235182628,2574152.9513578443,8166969.4831400551,203357.54013018735,376497.29317275656,0,167644.80611841538,0,7024.6761355373119,88461.77775296742,3417139.0446677082,8.047516684775257E-51,null,0,26,0,0,0,0,0,0,0,3417139.0446677082,0,-3417139.0446677082,-3417139.0446677082,0,null,null,3373426.5344704003,null,11176320.407894358]
[2049,0,0,7017587.9235182628,37558034.107608013,787012.33708962845,2294968.3564567966,-316670.76406710531,5039290.3311285712,2294968.3564567966,6028439.127323417,150108.13427035307,277911.04376960953,0,129032.51184804768,0,5077.6018348996276,63942.262443191372,2921039.9106228985,6.4546519208847006E-51,null,0,27,0,0,0,0,0,0,0,2921039.9106228985,0,-2921039.9106228985,-2921039.9106228985,0,null,null,2883673.5684252945,null,8602167.4565365128]
[2050,0,0,5039290.3311285712,39547976.325915284,269538.29555045709,1989942.2183072723,-361284.82377893123,3410632.9366002297,1989942.2183072723,4224961.6338644009,105201.54468322358,194770.73132114889,0,94607.986501195744,0,3454.8054522721177,43506.380394184445,2431483.6666592974,5.0413029211807215E-51,null,0,28,0,0,0,0,0,0,0,2431483.6666592974,0,-2431483.6666592974,-2431483.6666592974,0,null,null,2400379.7949162708,null,6307199.1000797162]
[2051,0,0,3410632.9366002297,41204970.891744584,0,1656994.5658292973,-347968.85882415244,2101607.2295950847,1656994.5658292973,2756120.0830976572,68627.390069131667,127057.135830802,0,64758.853226586652,0,2156.3460319703076,27154.875151274115,1946749.166139062,3.7871938563886321E-51,null,0,29,0,0,0,0,0,0,0,1946749.166139062,0,-1946749.166139062,-1946749.166139062,0,null,null,1921846.0844487676,null,4317256.8817724437]
[2052,0,0,2101607.2295950847,42498892.344684906,0,1293921.4529403243,-271723.50511746807,1079409.2817722284,1293921.4529403243,1590508.2556836565,39603.655566523048,73322.43058701657,0,39903.934739147189,0,1152.8536856763351,14517.891580518912,1462422.2190992062,2.6694169685205103E-51,null,0,30,0,0,0,0,0,0,0,1462422.2190992062,0,-1462422.2190992062,-1462422.2190992062,0,null,null,1443714.7139817609,null,2660262.3159431461]
[2053,0,0,1079409.2817722284,43397284.777912632,0,898392.43322772812,-188662.4109778229,369679.25952232321,898392.43322772812,724544.27064727584,18041.152339117169,33401.490876839416,0,20495.112945042325,0,441.42940816396919,5558.9224962380504,976330.54129312898,1.6721553250086546E-51,null,0,31,0,0,0,0,0,0,0,976330.54129312898,0,-976330.54129312898,-976330.54129312898,0,null,null,963841.18742594705,null,1366340.8630028218]
[2054,0,0,369679.25952232321,43865233.207687728,0,467948.4297750991,-98269.170252770811,-5.0786184147000313E-9,467948.4297750991,184839.62976115907,4602.5067810528608,8521.1069319894341,0,7019.226446626405,0,47.896806763929568,603.16470016214407,488742.33144169388,7.854088645552758E-52,null,0,32,0,0,0,0,0,0,0,488742.33144169388,0,-488742.33144169388,-488742.33144169388,0,null,null,482490.27266745729,null,467948.42977509368]
[2055,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-7.6461674732861659E-67,null,0,33,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2056,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-7.1743061814274982E-67,null,0,34,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2057,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-6.7315644556171045E-67,null,0,35,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2058,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-6.3161452653685497E-67,null,0,36,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2059,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-5.9263624787769125E-67,null,0,37,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2060,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-5.5606340187309594E-67,null,0,38,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2061,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-5.2174754414700328E-67,null,0,39,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2062,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-4.8954939114219032E-67,null,0,40,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2063,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-4.5933825478661948E-67,null,0,41,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2064,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-4.3099151204772833E-67,null,0,42,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2065,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-4.0439410722165295E-67,null,0,43,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2066,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-3.794380849372454E-67,null,0,44,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2067,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-3.5602215197940774E-67,null,0,45,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2068,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-3.3405126615324286E-67,null,0,46,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2069,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-3.1343625052027387E-67,null,0,47,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2070,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-2.9409343144096978E-67,null,0,48,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2071,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-2.7594429895443748E-67,null,0,49,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2072,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-2.5891518811680696E-67,null,0,50,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2073,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-2.4293698000490438E-67,null,0,51,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2074,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-2.2794482117162539E-67,null,0,52,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2075,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-2.1387786041431544E-67,null,0,53,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2076,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-2.0067900178773437E-67,null,0,54,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2077,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-1.8829467285911733E-67,null,0,55,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2078,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-1.7667460726471008E-67,null,0,56,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2079,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-1.657716406852035E-67,null,0,57,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2080,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-1.5554151941195954E-67,null,0,58,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2081,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-1.4594272072702252E-67,null,0,59,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2082,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-1.3693628436786374E-67,null,0,60,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2083,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-2.3412430891767148E-10},0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-1.2848565439279521E-67,null,0,61,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2084,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-2.3412430891767148E-10},0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-1.2055653080520602E-67,null,0,62,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2085,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-1.1311673033438327E-67,null,0,63,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2086,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-1.0613605580784546E-67,null,0,64,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-5.0786184147000313E-9},{"$f":"E91+J92","v":43865233.207687728},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-5.0786184147000313E-9},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-5.0786184147000313E-9},-1.2645759852603077E-10,-2.3412430891767148E-10,0,{"$f":"AN92*$D$10","v":-8.1199686974287034E-11},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-4.8051455214144845E-12},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-6.0511218878209745E-11},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-5.070979588176135E-10},-9.9586173584987263E-68,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-5.070979588176135E-10},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":5.070979588176135E-10},5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2088,0,{"$f":"B93","v":0},-5.0786184147000313E-9,43865233.207687728,0,{"$f":"CA294","v":0},0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.2645759852603077E-10},-2.3412430891767148E-10,0,-8.1199686974287034E-11,{"$f":"AL93*$T$8","v":0},-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,{"$f":"S93/(1+$D$3)^(A93-1)","v":-9.3440498554555601E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,{"$f":"AF93-AE93","v":5.070979588176135E-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$16","v":-5.0061109234654057E-10},null,{"$f":"C93-J92+AN92","v":-5.4133124649524689E-9}]
[2089,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-8.767408622917641E-68,null,0,67,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2090,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-8.2263531498958402E-68,null,0,68,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2091,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-7.718687363322742E-68,null,0,69,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2092,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-7.2423507144806363E-68,null,0,70,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2093,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-6.7954098155050509E-68,null,0,71,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2094,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-6.37605059201747E-68,null,0,72,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2095,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-5.9825709200357957E-68,null,0,73,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2096,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-5.6133737172767844E-68,null,0,74,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2097,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-5.2669604608089203E-68,null,0,75,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-9]
[2098,0,0,-5.0786184147000313E-9,43865233.207687728,0,0,0,-5.0786184147000313E-9,0,-5.0786184147000313E-9,-1.2645759852603077E-10,-2.3412430891767148E-10,0,-8.1199686974287034E-11,0,-4.8051455214144845E-12,-6.0511218878209745E-11,-5.070979588176135E-10,-4.9419251047447523E-68,null,0,76,0,0,0,0,0,0,0,-5.070979588176135E-10,0,5.070979588176135E-10,5.070979588176135E-10,0,null,null,-5.0061109234654057E-10,null,-5.4133124649524689E-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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":79433.892939227531},{"$f":"$B30","v":166921.25151078997},{"$f":"$B31","v":409806.52282538958},{"$f":"$B32","v":441554.33984248637},{"$f":"$B33","v":533022.80672339606},{"$f":"$B34","v":582176.60900164919},{"$f":"$B35","v":766374.25320605398},{"$f":"$B36","v":1335493.2054306436},{"$f":"$B37","v":1468044.2256555897},{"$f":"$B38","v":1612760.7348881974},{"$f":"$B39","v":1770575.238553833},{"$f":"$B40","v":1942465.4474215792},{"$f":"$B41","v":2129453.1344854697},{"$f":"$B42","v":2332602.7461062996},{"$f":"$B43","v":2553019.2855186905},{"$f":"$B44","v":2791845.949010476},{"$f":"$B45","v":3050261.3814952411},{"$f":"$B46","v":3329476.5247797482},{"$f":"$B47","v":3630731.1288897316},{"$f":"$B48","v":3955290.197125962},{"$f":"$B49","v":4304440.0345262894},{"$f":"$B50","v":4679484.2977509908},{"$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":43865233.207687736},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":15886.778587845507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15886.778587845507,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":25418.84574055281},{"$f":"E$135*$A137","v":33384.250302157998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58803.096042710808,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,15251.307444331685,{"$f":"E$135*$A138","v":53414.800483452789},{"$f":"F$135*$A137","v":81961.304565077924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150627.41249286238,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,9150.7844665990106,32048.880290071673,{"$f":"F$135*$A138","v":131138.08730412467},{"$f":"G$135*$A137","v":88310.867968497274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260648.62002929262,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,9150.7844665990106,19229.328174043003,78682.852382474797,{"$f":"G$135*$A138","v":141297.38874959564},{"$f":"H$135*$A137","v":106604.56134467921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354964.91511739168,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,4575.3922332995053,19229.328174043003,47209.71142948488,84778.433249757378,{"$f":"H$135*$A138","v":170567.29815148676},{"$f":"I$135*$A137","v":116435.32180032984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442795.48503840133,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,9614.6640870215015,47209.71142948488,50867.059949854425,102340.37889089204,{"$f":"I$135*$A138","v":186296.51488052774},{"$f":"J$135*$A137","v":153274.8506412108},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549603.17987899133,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,23604.85571474244,50867.059949854425,61404.227334535222,111777.90892831665,{"$f":"J$135*$A138","v":245239.76102593727},{"$f":"K$135*$A137","v":267098.64108612871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,759992.45403951476,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,25433.529974927213,61404.227334535222,67066.745356989981,147143.85661556237,{"$f":"K$135*$A138","v":427357.82573780598},{"$f":"L$135*$A137","v":293608.84513111797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1022015.0301509387,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,30702.113667267611,67066.745356989981,88286.313969337411,256414.69544268359,{"$f":"L$135*$A138","v":469774.15220978874},{"$f":"M$135*$A137","v":322552.14697763952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1234796.1676237069,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,33533.37267849499,88286.313969337411,153848.81726561015,281864.49132587324,{"$f":"M$135*$A138","v":516083.43516422319},{"$f":"N$135*$A137","v":354115.04771076661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1427731.4781143055,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,44143.156984668705,153848.81726561015,169118.69479552394,309650.06109853392,{"$f":"N$135*$A138","v":566584.07633722655},{"$f":"O$135*$A137","v":388493.08948431583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1631837.8959658791,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,76924.408632805076,169118.69479552394,185790.03665912032,339950.44580233592,{"$f":"O$135*$A138","v":621588.94317490538},{"$f":"P$135*$A137","v":425890.62689709396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1819263.1559617845,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,84559.347397761972,185790.03665912032,203970.26748140156,372953.3659049432,{"$f":"P$135*$A138","v":681425.00303535035},{"$f":"Q$135*$A137","v":466520.54922125995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1995218.5696998374,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,92895.01832956016,203970.26748140156,223772.01954296592,408855.0018212102,{"$f":"Q$135*$A138","v":746432.8787540159},{"$f":"R$135*$A137","v":510603.85710373812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2186529.0430328916,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,101985.13374070078,223772.01954296592,245313.0010927261,447859.7272524095,{"$f":"R$135*$A138","v":816966.17136598099},{"$f":"S$135*$A137","v":558369.18980209518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2394265.2427968783,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,111886.00977148296,245313.0010927261,268715.8363514457,490179.70281958859,{"$f":"S$135*$A138","v":893390.70368335233},{"$f":"T$135*$A137","v":610052.27629904822},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2619537.5300176442,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,122656.50054636305,268715.8363514457,294107.82169175311,536034.4222100114,{"$f":"T$135*$A138","v":976083.64207847719},{"$f":"U$135*$A137","v":665895.30495594966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2863493.5278340001,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134357.91817572285,294107.82169175311,321620.65332600684,585650.18524708634,{"$f":"U$135*$A138","v":1065432.4879295195},{"$f":"V$135*$A137","v":726146.22577794641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3127315.292148035,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147053.91084587655,321620.65332600684,351390.11114825174,639259.49275771168,{"$f":"V$135*$A138","v":1161833.9612447142},{"$f":"W$135*$A137","v":791058.0394251924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3412216.1687477538,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160810.32666300342,351390.11114825174,383555.69565462699,697100.37674682843,{"$f":"W$135*$A138","v":1265692.8630803078},{"$f":"X$135*$A137","v":860888.00690525793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3719437.3801982766,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175695.05557412587,383555.69565462699,418260.22604809707,759415.71784818475,{"$f":"X$135*$A138","v":1377420.8110484127},{"$f":"Y$135*$A137","v":935896.85955019819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4050244.3657236458,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191777.8478273135,418260.22604809707,455649.4307089108,826452.48662904755,{"$f":"Y$135*$A138","v":1497434.975280317},{"$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,3389574.9664936857,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209130.11302404854,455649.4307089108,495871.49197742855,898460.98516819021,{"$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,2059112.0208785781,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227824.7153544554,495871.49197742855,539076.59110091417,0,{"$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,1262772.7984327981,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247935.74598871428,539076.59110091417,0,0,{"$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,787012.33708962845,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,269538.29555045709,0,0,0,{"$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,269538.29555045709,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":79433.892939227531},166921.25151078997,409806.52282538963,441554.33984248637,533022.80672339606,582176.60900164919,766374.25320605387,1335493.2054306439,1468044.2256555897,1612760.7348881974,1770575.238553833,1942465.4474215796,2129453.1344854697,2332602.7461062996,2553019.2855186909,2791845.9490104755,3050261.3814952411,3329476.5247797482,3630731.1288897316,3955290.197125962,4304440.0345262894,4679484.2977509908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,43865233.207687736]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":79433.892939227531},{"$f":"$B30","v":166921.25151078997},{"$f":"$B31","v":409806.52282538958},{"$f":"$B32","v":441554.33984248637},{"$f":"$B33","v":533022.80672339606},{"$f":"$B34","v":582176.60900164919},{"$f":"$B35","v":766374.25320605398},{"$f":"$B36","v":1335493.2054306436},{"$f":"$B37","v":1468044.2256555897},{"$f":"$B38","v":1612760.7348881974},{"$f":"$B39","v":1770575.238553833},{"$f":"$B40","v":1942465.4474215792},{"$f":"$B41","v":2129453.1344854697},{"$f":"$B42","v":2332602.7461062996},{"$f":"$B43","v":2553019.2855186905},{"$f":"$B44","v":2791845.949010476},{"$f":"$B45","v":3050261.3814952411},{"$f":"$B46","v":3329476.5247797482},{"$f":"$B47","v":3630731.1288897316},{"$f":"$B48","v":3955290.197125962},{"$f":"$B49","v":4304440.0345262894},{"$f":"$B50","v":4679484.2977509908},{"$f":"$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:$BZ227)","v":43865233.207687736}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":7943.3892939227535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7943.3892939227535]
[0.1,3,0,{"$f":"D$227*$A230","v":7943.3892939227535},{"$f":"E$227*$A229","v":16692.125151078999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24635.514445001754]
[0.1,4,0,7943.3892939227535,{"$f":"E$227*$A230","v":16692.125151078999},{"$f":"F$227*$A229","v":40980.652282538962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65616.166727540724]
[0.1,5,0,7943.3892939227535,16692.125151078999,{"$f":"F$227*$A230","v":40980.652282538962},{"$f":"G$227*$A229","v":44155.433984248637},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109771.60071178936]
[0.1,6,0,7943.3892939227535,16692.125151078999,40980.652282538962,{"$f":"G$227*$A230","v":44155.433984248637},{"$f":"H$227*$A229","v":53302.280672339606},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163073.88138412897]
[0.1,7,0,7943.3892939227535,16692.125151078999,40980.652282538962,44155.433984248637,{"$f":"H$227*$A230","v":53302.280672339606},{"$f":"I$227*$A229","v":58217.660900164919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221291.54228429389]
[0.1,8,0,7943.3892939227535,16692.125151078999,40980.652282538962,44155.433984248637,53302.280672339606,{"$f":"I$227*$A230","v":58217.660900164919},{"$f":"J$227*$A229","v":76637.425320605398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297928.96760489931]
[0.1,9,0,7943.3892939227535,16692.125151078999,40980.652282538962,44155.433984248637,53302.280672339606,58217.660900164919,{"$f":"J$227*$A230","v":76637.425320605398},{"$f":"K$227*$A229","v":133549.32054306436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431478.2881479637]
[0.1,10,0,7943.3892939227535,16692.125151078999,40980.652282538962,44155.433984248637,53302.280672339606,58217.660900164919,76637.425320605398,{"$f":"K$227*$A230","v":133549.32054306436},{"$f":"L$227*$A229","v":146804.42256555898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,578282.71071352274]
[0,11,0,7943.3892939227535,16692.125151078999,40980.652282538962,44155.433984248637,53302.280672339606,58217.660900164919,76637.425320605398,133549.32054306436,{"$f":"L$227*$A230","v":146804.42256555898},{"$f":"M$227*$A229","v":161276.07348881976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739558.7842023425]
[0,12,0,0,16692.125151078999,40980.652282538962,44155.433984248637,53302.280672339606,58217.660900164919,76637.425320605398,133549.32054306436,146804.42256555898,{"$f":"M$227*$A230","v":161276.07348881976},{"$f":"N$227*$A229","v":177057.5238553833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,908672.91876380297]
[0,13,0,0,0,40980.652282538962,44155.433984248637,53302.280672339606,58217.660900164919,76637.425320605398,133549.32054306436,146804.42256555898,161276.07348881976,{"$f":"N$227*$A230","v":177057.5238553833},{"$f":"O$227*$A229","v":194246.54474215792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1086227.3383548819]
[0,14,0,0,0,0,44155.433984248637,53302.280672339606,58217.660900164919,76637.425320605398,133549.32054306436,146804.42256555898,161276.07348881976,177057.5238553833,{"$f":"O$227*$A230","v":194246.54474215792},{"$f":"P$227*$A229","v":212945.31344854698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1258191.9995208897]
[0,15,0,0,0,0,0,53302.280672339606,58217.660900164919,76637.425320605398,133549.32054306436,146804.42256555898,161276.07348881976,177057.5238553833,194246.54474215792,{"$f":"P$227*$A230","v":212945.31344854698},{"$f":"Q$227*$A229","v":233260.27461062997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1447296.8401472711]
[0,16,0,0,0,0,0,0,58217.660900164919,76637.425320605398,133549.32054306436,146804.42256555898,161276.07348881976,177057.5238553833,194246.54474215792,212945.31344854698,{"$f":"Q$227*$A230","v":233260.27461062997},{"$f":"R$227*$A229","v":255301.92855186906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1649296.4880268006]
[0,17,0,0,0,0,0,0,0,76637.425320605398,133549.32054306436,146804.42256555898,161276.07348881976,177057.5238553833,194246.54474215792,212945.31344854698,233260.27461062997,{"$f":"R$227*$A230","v":255301.92855186906},{"$f":"S$227*$A229","v":279184.59490104759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1870263.4220276834]
[0,18,0,0,0,0,0,0,0,0,133549.32054306436,146804.42256555898,161276.07348881976,177057.5238553833,194246.54474215792,212945.31344854698,233260.27461062997,255301.92855186906,{"$f":"S$227*$A230","v":279184.59490104759},{"$f":"T$227*$A229","v":305026.13814952411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2098652.1348566022]
[0,19,0,0,0,0,0,0,0,0,0,146804.42256555898,161276.07348881976,177057.5238553833,194246.54474215792,212945.31344854698,233260.27461062997,255301.92855186906,279184.59490104759,{"$f":"T$227*$A230","v":305026.13814952411},{"$f":"U$227*$A229","v":332947.65247797483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2298050.4667915124]
[0,20,0,0,0,0,0,0,0,0,0,0,161276.07348881976,177057.5238553833,194246.54474215792,212945.31344854698,233260.27461062997,255301.92855186906,279184.59490104759,305026.13814952411,{"$f":"U$227*$A230","v":332947.65247797483},{"$f":"V$227*$A229","v":363073.11288897321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2514319.1571149267]
[0,21,0,0,0,0,0,0,0,0,0,0,0,177057.5238553833,194246.54474215792,212945.31344854698,233260.27461062997,255301.92855186906,279184.59490104759,305026.13814952411,332947.65247797483,{"$f":"V$227*$A230","v":363073.11288897321},{"$f":"W$227*$A229","v":395529.0197125962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2748572.103338703]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,194246.54474215792,212945.31344854698,233260.27461062997,255301.92855186906,279184.59490104759,305026.13814952411,332947.65247797483,363073.11288897321,{"$f":"W$227*$A230","v":395529.0197125962},{"$f":"X$227*$A229","v":430444.00345262897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3001958.5829359489]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,212945.31344854698,233260.27461062997,255301.92855186906,279184.59490104759,305026.13814952411,332947.65247797483,363073.11288897321,395529.0197125962,{"$f":"X$227*$A230","v":430444.00345262897},{"$f":"Y$227*$A229","v":467948.4297750991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3275660.46796889]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233260.27461062997,255301.92855186906,279184.59490104759,305026.13814952411,332947.65247797483,363073.11288897321,395529.0197125962,430444.00345262897,{"$f":"Y$227*$A230","v":467948.4297750991},{"$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,3062715.1545203431]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255301.92855186906,279184.59490104759,305026.13814952411,332947.65247797483,363073.11288897321,395529.0197125962,430444.00345262897,467948.4297750991,{"$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,2829454.8799097133]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279184.59490104759,305026.13814952411,332947.65247797483,363073.11288897321,395529.0197125962,430444.00345262897,467948.4297750991,0,{"$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,2574152.9513578443]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,305026.13814952411,332947.65247797483,363073.11288897321,395529.0197125962,430444.00345262897,467948.4297750991,0,0,{"$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,2294968.3564567966]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332947.65247797483,363073.11288897321,395529.0197125962,430444.00345262897,467948.4297750991,0,0,0,{"$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,1989942.2183072723]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,363073.11288897321,395529.0197125962,430444.00345262897,467948.4297750991,0,0,0,0,{"$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,1656994.5658292973]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,395529.0197125962,430444.00345262897,467948.4297750991,0,0,0,0,0,{"$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,1293921.4529403243]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,430444.00345262897,467948.4297750991,0,0,0,0,0,0,{"$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,898392.43322772812]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,467948.4297750991,0,0,0,0,0,0,0,{"$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,467948.4297750991]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":79433.892939227531},166921.25151079,409806.52282538958,441554.33984248643,533022.80672339606,582176.60900164919,766374.25320605398,1335493.2054306434,1468044.2256555895,1612760.7348881979,1770575.238553833,1942465.4474215792,2129453.1344854697,2332602.7461062996,2553019.2855186905,2791845.949010476,3050261.3814952411,3329476.5247797486,3630731.1288897321,3955290.197125962,4304440.0345262894,4679484.2977509918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,43865233.207687728]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":79433.892939227531},{"$f":"$B30","v":166921.25151078997},{"$f":"$B31","v":409806.52282538958},{"$f":"$B32","v":441554.33984248637},{"$f":"$B33","v":533022.80672339606},{"$f":"$B34","v":582176.60900164919},{"$f":"$B35","v":766374.25320605398},{"$f":"$B36","v":1335493.2054306436},{"$f":"$B37","v":1468044.2256555897},{"$f":"$B38","v":1612760.7348881974},{"$f":"$B39","v":1770575.238553833},{"$f":"$B40","v":1942465.4474215792},{"$f":"$B41","v":2129453.1344854697},{"$f":"$B42","v":2332602.7461062996},{"$f":"$B43","v":2553019.2855186905},{"$f":"$B44","v":2791845.949010476},{"$f":"$B45","v":3050261.3814952411},{"$f":"$B46","v":3329476.5247797482},{"$f":"$B47","v":3630731.1288897316},{"$f":"$B48","v":3955290.197125962},{"$f":"$B49","v":4304440.0345262894},{"$f":"$B50","v":4679484.2977509908},{"$f":"$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:$BZ321)","v":43865233.207687736}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":7943.3892939227535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7943.3892939227535]
[0.1,3,0,{"$f":"D$321*$A324","v":7943.3892939227535},{"$f":"E$321*$A323","v":16692.125151078999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24635.514445001754]
[0.1,4,0,7943.3892939227535,{"$f":"E$321*$A324","v":16692.125151078999},{"$f":"F$321*$A323","v":40980.652282538962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65616.166727540724]
[0.1,5,0,7943.3892939227535,16692.125151078999,{"$f":"F$321*$A324","v":40980.652282538962},{"$f":"G$321*$A323","v":44155.433984248637},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109771.60071178936]
[0.1,6,0,7943.3892939227535,16692.125151078999,40980.652282538962,{"$f":"G$321*$A324","v":44155.433984248637},{"$f":"H$321*$A323","v":53302.280672339606},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163073.88138412897]
[0.1,7,0,7943.3892939227535,16692.125151078999,40980.652282538962,44155.433984248637,{"$f":"H$321*$A324","v":53302.280672339606},{"$f":"I$321*$A323","v":58217.660900164919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221291.54228429389]
[0.1,8,0,7943.3892939227535,16692.125151078999,40980.652282538962,44155.433984248637,53302.280672339606,{"$f":"I$321*$A324","v":58217.660900164919},{"$f":"J$321*$A323","v":76637.425320605398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297928.96760489931]
[0.1,9,0,7943.3892939227535,16692.125151078999,40980.652282538962,44155.433984248637,53302.280672339606,58217.660900164919,{"$f":"J$321*$A324","v":76637.425320605398},{"$f":"K$321*$A323","v":133549.32054306436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431478.2881479637]
[0.1,10,0,7943.3892939227535,16692.125151078999,40980.652282538962,44155.433984248637,53302.280672339606,58217.660900164919,76637.425320605398,{"$f":"K$321*$A324","v":133549.32054306436},{"$f":"L$321*$A323","v":146804.42256555898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,578282.71071352274]
[0,11,0,7943.3892939227535,16692.125151078999,40980.652282538962,44155.433984248637,53302.280672339606,58217.660900164919,76637.425320605398,133549.32054306436,{"$f":"L$321*$A324","v":146804.42256555898},{"$f":"M$321*$A323","v":161276.07348881976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739558.7842023425]
[0,12,0,0,16692.125151078999,40980.652282538962,44155.433984248637,53302.280672339606,58217.660900164919,76637.425320605398,133549.32054306436,146804.42256555898,{"$f":"M$321*$A324","v":161276.07348881976},{"$f":"N$321*$A323","v":177057.5238553833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,908672.91876380297]
[0,13,0,0,0,40980.652282538962,44155.433984248637,53302.280672339606,58217.660900164919,76637.425320605398,133549.32054306436,146804.42256555898,161276.07348881976,{"$f":"N$321*$A324","v":177057.5238553833},{"$f":"O$321*$A323","v":194246.54474215792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1086227.3383548819]
[0,14,0,0,0,0,44155.433984248637,53302.280672339606,58217.660900164919,76637.425320605398,133549.32054306436,146804.42256555898,161276.07348881976,177057.5238553833,{"$f":"O$321*$A324","v":194246.54474215792},{"$f":"P$321*$A323","v":212945.31344854698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1258191.9995208897]
[0,15,0,0,0,0,0,53302.280672339606,58217.660900164919,76637.425320605398,133549.32054306436,146804.42256555898,161276.07348881976,177057.5238553833,194246.54474215792,{"$f":"P$321*$A324","v":212945.31344854698},{"$f":"Q$321*$A323","v":233260.27461062997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1447296.8401472711]
[0,16,0,0,0,0,0,0,58217.660900164919,76637.425320605398,133549.32054306436,146804.42256555898,161276.07348881976,177057.5238553833,194246.54474215792,212945.31344854698,{"$f":"Q$321*$A324","v":233260.27461062997},{"$f":"R$321*$A323","v":255301.92855186906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1649296.4880268006]
[0,17,0,0,0,0,0,0,0,76637.425320605398,133549.32054306436,146804.42256555898,161276.07348881976,177057.5238553833,194246.54474215792,212945.31344854698,233260.27461062997,{"$f":"R$321*$A324","v":255301.92855186906},{"$f":"S$321*$A323","v":279184.59490104759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1870263.4220276834]
[0,18,0,0,0,0,0,0,0,0,133549.32054306436,146804.42256555898,161276.07348881976,177057.5238553833,194246.54474215792,212945.31344854698,233260.27461062997,255301.92855186906,{"$f":"S$321*$A324","v":279184.59490104759},{"$f":"T$321*$A323","v":305026.13814952411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2098652.1348566022]
[0,19,0,0,0,0,0,0,0,0,0,146804.42256555898,161276.07348881976,177057.5238553833,194246.54474215792,212945.31344854698,233260.27461062997,255301.92855186906,279184.59490104759,{"$f":"T$321*$A324","v":305026.13814952411},{"$f":"U$321*$A323","v":332947.65247797483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2298050.4667915124]
[0,20,0,0,0,0,0,0,0,0,0,0,161276.07348881976,177057.5238553833,194246.54474215792,212945.31344854698,233260.27461062997,255301.92855186906,279184.59490104759,305026.13814952411,{"$f":"U$321*$A324","v":332947.65247797483},{"$f":"V$321*$A323","v":363073.11288897321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2514319.1571149267]
[0,21,0,0,0,0,0,0,0,0,0,0,0,177057.5238553833,194246.54474215792,212945.31344854698,233260.27461062997,255301.92855186906,279184.59490104759,305026.13814952411,332947.65247797483,{"$f":"V$321*$A324","v":363073.11288897321},{"$f":"W$321*$A323","v":395529.0197125962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2748572.103338703]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,194246.54474215792,212945.31344854698,233260.27461062997,255301.92855186906,279184.59490104759,305026.13814952411,332947.65247797483,363073.11288897321,{"$f":"W$321*$A324","v":395529.0197125962},{"$f":"X$321*$A323","v":430444.00345262897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3001958.5829359489]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,212945.31344854698,233260.27461062997,255301.92855186906,279184.59490104759,305026.13814952411,332947.65247797483,363073.11288897321,395529.0197125962,{"$f":"X$321*$A324","v":430444.00345262897},{"$f":"Y$321*$A323","v":467948.4297750991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3275660.46796889]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233260.27461062997,255301.92855186906,279184.59490104759,305026.13814952411,332947.65247797483,363073.11288897321,395529.0197125962,430444.00345262897,{"$f":"Y$321*$A324","v":467948.4297750991},{"$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,3062715.1545203431]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255301.92855186906,279184.59490104759,305026.13814952411,332947.65247797483,363073.11288897321,395529.0197125962,430444.00345262897,467948.4297750991,{"$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,2829454.8799097133]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279184.59490104759,305026.13814952411,332947.65247797483,363073.11288897321,395529.0197125962,430444.00345262897,467948.4297750991,0,{"$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,2574152.9513578443]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,305026.13814952411,332947.65247797483,363073.11288897321,395529.0197125962,430444.00345262897,467948.4297750991,0,0,{"$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,2294968.3564567966]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332947.65247797483,363073.11288897321,395529.0197125962,430444.00345262897,467948.4297750991,0,0,0,{"$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,1989942.2183072723]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,363073.11288897321,395529.0197125962,430444.00345262897,467948.4297750991,0,0,0,0,{"$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,1656994.5658292973]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,395529.0197125962,430444.00345262897,467948.4297750991,0,0,0,0,0,{"$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,1293921.4529403243]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,430444.00345262897,467948.4297750991,0,0,0,0,0,0,{"$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,898392.43322772812]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,467948.4297750991,0,0,0,0,0,0,0,{"$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,467948.4297750991]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":79433.892939227531},166921.25151079,409806.52282538958,441554.33984248643,533022.80672339606,582176.60900164919,766374.25320605398,1335493.2054306434,1468044.2256555895,1612760.7348881979,1770575.238553833,1942465.4474215792,2129453.1344854697,2332602.7461062996,2553019.2855186905,2791845.949010476,3050261.3814952411,3329476.5247797486,3630731.1288897321,3955290.197125962,4304440.0345262894,4679484.2977509918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,43865233.207687728]

{"sheet":"DLC-EV w Ancil","index":14,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":1.0906096908405492E-48},null,{"$f":"L8","v":1.0906096908405492E-48},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":1.5225676518738653E-49},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":442651.53629504988},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":3170696.9115933375},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":50333492.684913695},{"$f":"SUM(C25:C104)","v":50333492.684913695},null,null,{"$f":"SUM(F25:F104)","v":50333492.684913695},{"$f":"SUM(G25:G104)","v":50333492.684913687},{"$f":"SUM(H25:H104)","v":-6.5483618527650833E-10},null,{"$f":"SUM(J25:J104)","v":50333492.684913687},null,{"$f":"SUM(L25:L104)","v":5555475.3793651368},10285438.352961158,209072868.60433057,4152513.1465053777,0,141149.55753392188,1777497.0044993286,289065005.37031037,1.0906096908405492E-48,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":7746570.6402011951}]
[2023,{"$f":"(HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,5,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"(HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B5/100","v":98770.104655094125},{"$f":"B29","v":98770.104655094125},{"$f":"I28+C29","v":98770.104655094125},9877.0104655094128,19754.020931018826,{"$f":"CA230","v":9877.0104655094128},2074.1721977569764,86818.921991827723,9877.0104655094128,92794.513323460924,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":2310.583381754177},4277.8270642115485,{"$f":"(HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B5/100","v":159935.57730956055},1481.5515698264119,{"$f":"AL29*$T$8","v":0},42.112126406669937,530.31819474860004,178454.98011201737,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.9384806826360933E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,178454.98011201737,0,-178454.98011201737,{"$f":"AF29-AE29","v":-178454.98011201737},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":176172.15958995532},null,{"$f":"C29-J28+AN28","v":98770.104655094125}]
[2025,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B6/100","v":198898.96767194328},198898.96767194328,285717.88966377103,39643.917698213154,71386.227024018779,29766.907232703743,8740.0571561761572,247210.92527489111,29766.907232703743,266464.40746933105,6634.9637459863425,12284.009184336162,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B6/100","v":243456.81315451526},4316.880927922919,0,178.59289750807329,2249.021150981398,298887.18829395389,3.046324800002207E-51,null,0,3,0,0,0,0,0,0,0,298887.18829395389,0,-298887.18829395389,-298887.18829395389,0,null,null,295063.78248711914,null,287792.06186152797]
[2026,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B7/100","v":476539.17896958976},476539.17896958976,723750.10424448084,117064.74282787589,177919.36554271786,77420.825129662728,21104.693486741577,625224.58562807646,77420.825129662728,674487.34493627865,16794.734888913339,31093.866601562448,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B7/100","v":475384.77320996823},11018.465003976209,0,489.37844766927748,6162.7449635442053,618364.78824529645,5.9135702342399853E-51,null,0,4,0,0,0,0,0,0,0,618364.78824529645,0,-618364.78824529645,-618364.78824529645,0,null,null,610454.58126849565,null,734564.33359841397]
[2027,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B8/100","v":512993.51683584717},512993.51683584717,1138218.1024639236,245784.91964112333,304658.15848671808,128720.17681324744,36946.976151428833,972550.94949924736,128720.17681324744,1055384.5259815855,26279.074696941476,48653.226647751093,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B8/100","v":731245.61340934853},17552.055379568974,0,767.00778614991918,9658.9324552540038,962876.08718826144,8.6399555911545343E-51,null,0,5,0,0,0,0,0,0,0,962876.08718826144,0,-962876.08718826144,-962876.08718826144,0,null,null,950558.84453884687,null,1170137.0253045983]
[2028,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B9/100","v":617673.09405203036},617673.09405203036,1590224.0435512778,436272.4058595738,413479.54369211313,190487.48621845047,46828.332069469157,1352908.2252633581,190487.48621845047,1471566.134407318,36641.996746742218,67839.198796177356,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B9/100","v":1047758.8332615251},24886.349138150716,0,1058.8237920708293,13333.772713004861,1382006.4606661217,1.1635559827282004E-50,null,0,6,0,0,0,0,0,0,0,1382006.4606661217,0,-1382006.4606661217,-1382006.4606661217,0,null,null,1364327.6449331529,null,1659089.9425433811]
[2029,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B10/100","v":674016.46158610447},674016.46158610447,2026924.6868494626,694161.53823663481,514453.07016759133,257889.13237706095,53878.426936011376,1715157.1275363904,257889.13237706095,1871040.9071929264,46588.918589103865,86254.985821593917,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B10/100","v":1400279.8748780929},32139.283768665526,0,1323.5792606586467,16667.839504015257,1841143.6141991911,1.4544573057407577E-50,null,0,7,0,0,0,0,0,0,0,1841143.6141991911,0,-1841143.6141991911,-1841143.6141991911,0,null,null,1817591.4531784165,null,2142618.917911035]
[2030,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B11/100","v":884629.56724955339},884629.56724955339,2599786.6947859437,1040513.6273386511,636655.16231014428,346352.0891020163,60963.645373706873,2192470.9603102207,346352.0891020163,2396128.827548082,59663.607805947235,110461.53894996659,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B11/100","v":1871681.9734547185},41540.390291752905,0,1669.4963454944354,21023.974888662058,2452393.0708385576,1.8177723498911849E-50,null,0,8,0,0,0,0,0,0,0,2452393.0708385576,0,-2452393.0708385576,-2452393.0708385576,0,null,null,2421021.7231364152,null,2769359.3527835272]
[2031,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B12/100","v":1534956.5802967483},1534956.5802967483,3727427.540606969,1540361.3744703422,877185.38848667068,499847.74713169114,79240.904684545705,3148338.8887907322,499847.74713169114,3437883.2146988506,85603.29204600137,158486.41619761701,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B12/100","v":2697865.3873300296},59369.457659673884,0,2391.2672808036004,30113.239480500364,3533676.8071263172,2.4576064605654414E-50,null,0,9,0,0,0,0,0,0,0,3533676.8071263172,0,-3533676.8071263172,-3533676.8071263172,0,null,null,3488473.5299267727,null,3957963.8439782592]
[2032,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B13/100","v":1686580.6465606419},1686580.6465606419,4834919.5353513742,2208867.1862580976,1176702.1752982601,668505.81178775534,106721.23633720599,4059692.4872264131,668505.81178775534,4447306.0112888934,110737.91968109344,205020.807120418,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B13/100","v":3622025.154593484},77170.451151108151,0,3051.8773831605381,38432.305431516572,4724944.3271485362,3.0833179475155652E-50,null,0,10,0,0,0,0,0,0,0,4724944.3271485362,0,-4724944.3271485362,-4724944.3271485362,0,null,null,4664502.1928419182,null,5144696.7434072103]
[2033,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B14/100","v":1852106.3409535887},1852106.3409535887,5911798.828180002,3062583.632141212,1419972.7312463636,853716.44588311424,118913.81992628236,4939168.5623706058,853716.44588311424,5425483.6952753039,135094.54401235507,250114.79835219152,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B14/100","v":4653678.344727505},94924.459088595657,0,3649.429919594611,45957.287174992925,6037135.3091583494,3.6964822588502108E-50,null,0,11,0,0,0,0,0,0,0,6037135.3091583494,0,-6037135.3091583494,-6037135.3091583494,0,null,null,5959907.4482739884,null,6328297.2725730436]
[2034,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B15/100","v":2032598.9682033726},2032598.9682033726,6971767.5305739781,4109682.9643791541,1640576.9792701597,1047099.3322379421,124630.30587676569,5800037.8924592705,1047099.3322379421,6385902.7115166243,159008.97751676393,294390.11500091641,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B15/100","v":5803116.2220539749},112607.69692339953,0,4196.2354109548251,52843.211154619916,7473261.7902985718,4.2934263133190178E-50,null,0,12,0,0,0,0,0,0,0,7473261.7902985718,0,-7473261.7902985718,-7473261.7902985718,0,null,null,7377662.8029745584,null,7507179.794893302]
[2035,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B16/100","v":2229175.5330908732},2229175.5330908732,8029213.4255501442,5359809.9531589895,1873946.9455138885,1250126.9887798352,131002.1909141512,6648084.2458561575,1250126.9887798352,7338648.8357031513,182732.35600900845,338311.7113259153,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B16/100","v":7081448.8048454737},130338.83993619349,0,4698.4628017520636,59167.762916002852,9046824.9266141802,4.8767007294781583E-50,null,0,13,0,0,0,0,0,0,0,9046824.9266141802,0,-9046824.9266141802,-9046824.9266141802,0,null,null,8931096.7043532282,null,8689255.9957462326]
[2036,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B17/100","v":2443003.3431327026},2443003.3431327026,9091087.5889888592,6806583.3583551366,2088266.0810973996,1446773.4051961466,134713.46193926313,7509600.721853449,1446773.4051961466,8300344.1554211546,206678.56946998675,382645.86556491524,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B17/100","v":8500649.5940625314},148231.98525148651,0,5172.9702011206073,65143.236702292932,10755295.626448479,5.4398681349123804E-50,null,0,14,0,0,0,0,0,0,0,10755295.626448479,0,-10755295.626448479,-10755295.626448479,0,null,null,10617712.413239809,null,9882132.3500990998]
[2037,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B18/100","v":2675298.4399687438},2675298.4399687438,10184899.161822192,8469587.2558645718,2289487.5570064364,1663003.8975094361,131561.56849437006,8390333.6958183851,1663003.8975094361,9287616.4288202897,231261.64907762519,428159.11736861535,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B18/100","v":10073600.353658222},166659.86077307546,0,5625.0098752587392,70835.774325035847,12639145.662587268,5.9981847784112489E-50,null,0,15,0,0,0,0,0,0,0,12639145.662587268,0,-12639145.662587268,-12639145.662587268,0,null,null,12477463.981965216,null,11110657.384871697]
[2038,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B19/100","v":2927323.2427618122},2927323.2427618122,11317656.938580196,10363556.168244986,2508254.5390118631,1893968.9123804143,128999.98159260424,9294688.0446071774,1893968.9123804143,10306172.491593687,256623.6950406828,475114.551862469,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B19/100","v":11814135.65225587},185624.65095186108,0,6057.5880021852809,76283.232597365786,14707808.283090848,6.5491687791824636E-50,null,0,16,0,0,0,0,0,0,0,14707808.283090848,0,-14707808.283090848,-14707808.283090848,0,null,null,14519663.987189896,null,12374976.730124073]
[2039,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B20/100","v":3200383.7856241874},3200383.7856241874,12495071.830231365,12510161.813029207,2745790.2023920864,2146605.6447842224,125828.75709765144,10222637.428349489,2146605.6447842224,{"$f":"(+I44+D44)/2","v":11358854.629290428},282835.48026933166,523643.19841028878,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B20/100","v":13737087.070612207},205220.87405051768,0,6467.5239698019059,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":81445.558057011425},16983305.350153379,7.0957211793408636E-50,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,16983305.350153379,0,-16983305.350153379,-16983305.350153379,0,null,null,16766052.584433755,null,13681391.603367846]
[2040,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B21/100","v":3495826.5521049798},3495826.5521049798,13718463.980454469,14917887.156298973,3003363.0605503251,2407725.3432697654,125083.92062891753,11185654.716555785,2407725.3432697654,12452059.348505128,310056.27777777769,574039.93596608646,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B21/100","v":15858326.478560651},225459.18766032904,0,6860.1726310589556,86390.184390943265,19468857.580256611,7.632220224417754E-50,null,0,18,0,0,0,0,0,0,0,19468857.580256611,0,-19468857.580256611,-19468857.580256611,0,null,null,19219809.290332645,null,15030612.510688603]
[2041,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B22/100","v":3815034.9780903743},3815034.9780903743,15000689.694646159,17553620.3393481,3282284.1895465162,2635733.1830491279,135775.71136445153,12229180.80023258,2635733.1830491279,13614935.24743937,339011.8876612403,627648.51490695495,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B22/100","v":18194808.59820763},246568.83218263817,0,7269.8058446342147,91548.697267602125,22142589.519119829,8.1446970602369124E-50,null,0,19,0,0,0,0,0,0,0,22142589.519119829,0,-22142589.519119829,-22142589.519119829,0,null,null,21859338.484410044,null,16437922.145509211]
[2042,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B23/100","v":4159425.4151357939},4159425.4151357939,16388606.215368373,20436637.999254744,3583904.0138325016,2883017.659906643,147186.13432443031,{"$f":"D47-J47-H47","v":13358402.421137301},2883017.659906643,14873504.318252837,370350.25752449565,685668.54907145584,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B23/100","v":20764612.282022722},269424.2156639382,0,7701.9626126068661,96990.849364755632,25077765.776166618,8.655087630973051E-50,null,0,20,0,0,0,0,0,0,0,25077765.776166618,0,-25077765.776166618,-25077765.776166618,0,null,null,24756967.565181624,null,17961614.377595879]
[2043,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B24/100","v":4530443.0326665323},4530443.0326665323,{"$f":"I47+C48","v":17888845.453803834},23587489.328332681,3909608.704859593,3150851.3290779376,159339.0489141476,14578655.075811749,3150851.3290779376,16233750.264807791,404220.38159371394,748375.88720763917,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B24/100","v":23586980.443281084},294135.59625533654,0,8156.7810489016792,102718.37995167096,28295438.798416283,9.1629467368638719E-50,null,0,21,0,0,0,0,0,0,0,28295438.798416283,0,-28295438.798416283,-28295438.798416283,0,null,null,27933479.673883978,null,19609039.750355769]
[2044,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B25/100","v":4929557.3014383465},4929557.3014383465,19508212.377250098,27028036.490734115,4260816.2647774899,3440547.162401435,172256.51149897155,15895408.703349693,3440547.162401435,17701810.540299896,440775.08245346736,816053.46590782527,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B25/100","v":26682358.66335414},320816.18584074266,0,8634.2101664664497,108730.64694817364,31817915.417072248,9.6677754145672898E-50,null,0,22,0,0,0,0,0,0,0,31817915.417072248,0,-31817915.417072248,-31817915.417072248,0,null,null,31410896.289683741,null,21387745.722716179]
[2045,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,5,FALSE)+HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,20,FALSE))*Inflation!$B26/100","v":5358257.6338648302},5358257.6338648302,21253666.337214522,30781491.863212947,4638972.3722061124,3753455.3724788306,185958.56994272917,17314252.394792963,3753455.3724788306,19283959.366003744,480170.58821349323,888990.52677277266,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B26/100","v":30072432.096087325},349581.84291269357,0,9133.9847457205542,115024.31044290774,35668788.721653745,1.0169024476173498E-49,null,0,23,0,0,0,0,0,0,0,35668788.721653745,0,-35668788.721653745,-35668788.721653745,0,null,null,35212508.696070962,null,23305456.194179572]
[2046,{"$f":"'AEG Input File'!$BX$581*Inflation!B26/100","v":0},0,17314252.394792963,34290646.901378505,3881936.3046377418,3509155.0381655609,78284.065959157975,13726813.290668244,3509155.0381655609,15520532.842730604,386461.26778399199,715496.56404988084,{"$f":"(HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,5,FALSE)+HLOOKUP($A51,'AEG Input File'!$BY$2:$CV$27,20,FALSE))*Inflation!$B27/100","v":0},293280.01232551108,0,13728.544725572512,172883.62466156253,5091005.0517120808,1.361854030604946E-50,null,0,24,0,0,0,0,0,0,0,5091005.0517120808,0,-5091005.0517120808,-5091005.0517120808,0,null,null,5025880.218531887,null,19552000.821700741]
[2047,0,0,13726813.290668244,37532272.095547192,2358160.4081027512,3241625.1941686859,-185527.60507384627,10670715.701573405,3241625.1941686859,12198764.496120825,303749.23595340853,562363.04327117011,0,240642.68675302766,0,10657.495261386883,134209.88512860416,4493247.5405362835,1.1277776381341719E-50,null,0,25,0,0,0,0,0,0,0,4493247.5405362835,0,-4493247.5405362835,-4493247.5405362835,0,null,null,4435769.3032251,null,16042845.783535179]
[2048,0,0,10670715.701573405,40481164.9654397,1446109.7992285183,2948892.869892505,-315584.4448394372,8037407.2765203379,2948892.869892505,9354061.4890468717,232916.13107726708,431222.23464506079,0,192018.30884049737,0,8045.5750927256759,101317.9628519728,3914413.0824000286,9.2186194883913604E-51,null,0,26,0,0,0,0,0,0,0,3914413.0824000286,0,-3914413.0824000286,-3914413.0824000286,0,null,null,3864339.3746742941,null,12801220.589366492]
[2049,0,0,8037407.2765203379,43110019.456769787,901213.77998407721,2628854.4913300858,-362804.54938266176,5771357.3345729141,2628854.4913300858,6904382.3055466264,171919.119408111,318292.02428569947,0,147784.91579210982,0,5815.2717979577628,73231.743562038304,3345897.5661760028,7.393464250201225E-51,null,0,27,0,0,0,0,0,0,0,3345897.5661760028,0,-3345897.5661760028,-3345897.5661760028,0,null,null,3303096.3867189232,null,9852327.7194739878]
[2050,0,0,5771357.3345729141,45389291.292889372,308635.63971061422,2279271.8361195875,-413833.60124588438,3905919.0996992108,2279271.8361195875,4838638.2171360627,120482.09160668796,223061.22180997251,0,108352.09842215854,0,3956.5380273830265,49824.700939433431,2784948.4869252229,5.7741572090277283E-51,null,0,28,0,0,0,0,0,0,0,2784948.4869252229,0,-2784948.4869252229,-2784948.4869252229,0,null,null,2749323.0448397854,null,7223473.2281439025]
[2051,0,0,3905919.0996992108,47287059.631199919,0,1897768.3383105504,-398531.35104521556,2406682.1124338759,1897768.3383105504,3156300.6060665436,78591.885091056931,145505.45793966766,0,74163.020880364726,0,2469.3915142925607,31097.058299571483,2229595.1520355036,4.3374406980069892E-51,null,0,29,0,0,0,0,0,0,0,2229595.1520355036,0,-2229595.1520355036,-2229595.1520355036,0,null,null,2201073.8657942242,null,4944201.392024315]
[2052,0,0,2406682.1124338759,48768885.427996889,0,1481825.796796971,-311183.41732736392,1236039.7329642689,1481825.796796971,1821360.9226990724,45351.8869752069,83964.738536427249,0,45696.495805706465,0,1320.1564759201087,16624.736360611281,1674783.8109508429,3.0570489597111E-51,null,0,30,0,0,0,0,0,0,0,1674783.8109508429,0,-1674783.8109508429,-1674783.8109508429,0,null,null,1653359.7472948104,null,3046433.0537137645]
[2053,0,0,1236039.7329642689,49797666.921527207,0,1028781.4935303177,-216044.11364136671,423302.35307531792,1028781.4935303177,829671.04301979346,20658.808971192855,38247.835083212478,0,23469.108853751903,0,505.46770540279709,6365.3570575925942,1118028.0712014702,1.9148398146928384E-51,null,0,31,0,0,0,0,0,0,0,1118028.0712014702,0,-1118028.0712014702,-1118028.0712014702,0,null,null,1103726.1031444394,null,1564607.2569167935]
[2054,0,0,423302.35307531792,50333492.684913687,0,535825.76338648307,-112523.41031116144,-3.7107383832335472E-9,535825.76338648307,211651.1765376571,5270.1142957876618,9757.1192383859925,0,8037.3864507971375,0,54.844383301796341,690.65556233945415,559635.88331709511,8.9933479341538315E-52,null,0,32,0,0,0,0,0,0,0,559635.88331709511,0,-559635.88331709511,-559635.88331709511,0,null,null,552476.94452750986,null,535825.76338647585]
[2055,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-6.3219282969663047E-67,null,0,33,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2056,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-5.9317886271687862E-67,null,0,34,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2057,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-5.5657253079402476E-67,null,0,35,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2058,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-5.2222525363706152E-67,null,0,36,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2059,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-4.8999762016142442E-67,null,0,37,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2060,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-4.5975882263771911E-67,null,0,38,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2061,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-4.3138612576033591E-67,null,0,39,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2062,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-4.0476436848097382E-67,null,0,40,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2063,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-3.7978549658507669E-67,null,0,41,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2064,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-3.5634812411397638E-67,null,0,42,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2065,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-3.3435712185260841E-67,null,0,43,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2066,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-3.1372323121252914E-67,null,0,44,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2067,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-2.9436270194303384E-67,null,0,45,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2068,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-2.7619695219989461E-67,null,0,46,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2069,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-2.5915224959198041E-67,null,0,47,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2070,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-2.4315941191117075E-67,null,0,48,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2071,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-2.2815352633086352E-67,null,0,49,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2072,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-2.1407368593334171E-67,null,0,50,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2073,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-2.0086274249659795E-67,null,0,51,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2074,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-1.8846707453721102E-67,null,0,52,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2075,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-1.7683636966779074E-67,null,0,53,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2076,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-1.6592342038560889E-67,null,0,54,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2077,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-1.5568393246354878E-67,null,0,55,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2078,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-1.4607634516565828E-67,null,0,56,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2079,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-1.3706166255758342E-67,null,0,57,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2080,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-1.2860329522719557E-67,null,0,58,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2081,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-1.2066691177297518E-67,null,0,59,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2082,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-1.1322029945736483E-67,null,0,60,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2083,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-1.7106503946706655E-10},0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-1.0623323345950005E-67,null,0,61,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2084,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-1.7106503946706655E-10},0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-9.9677354196633288E-68,null,0,62,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2085,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-9.3526052216314085E-68,null,0,63,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2086,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-8.7754360192118261E-68,null,0,64,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2087,0,0,{"$f":"I91+C92","v":-3.7107383832335472E-9},{"$f":"E91+J92","v":50333492.684913687},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-3.7107383832335472E-9},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-3.7107383832335472E-9},-9.2397385742515324E-11,-1.7106503946706655E-10,0,{"$f":"AN92*$D$10","v":-1.0826624929904937E-10},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-3.4977570067076336E-12},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-4.404726950982603E-11},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-4.1927370102516488E-10},-8.2338851584550782E-68,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-4.1927370102516488E-10},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":4.1927370102516488E-10},4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[{"$f":"1+A92","v":2088},0,{"$f":"B93","v":0},-3.7107383832335472E-9,50333492.684913687,0,{"$f":"CA294","v":0},0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-9.2397385742515324E-11},-1.7106503946706655E-10,0,-1.0826624929904937E-10,{"$f":"AL93*$T$8","v":0},-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,{"$f":"S93/(1+$D$3)^(A93-1)","v":-7.7257545555800239E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,{"$f":"AF93-AE93","v":4.1927370102516488E-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$16","v":-4.1391029447601535E-10},null,{"$f":"C93-J92+AN92","v":-7.2177499532699585E-9}]
[2089,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-7.2489817752406691E-68,null,0,67,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2090,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-6.8016316593721057E-68,null,0,68,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2091,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-6.3818884726382179E-68,null,0,69,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2092,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-5.9880485326005483E-68,null,0,70,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2093,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-5.6185132946951509E-68,null,0,71,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2094,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-5.2717828639502768E-68,null,0,72,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2095,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-4.9464499071097615E-68,null,0,73,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2096,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-4.6411939404522749E-68,null,0,74,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2097,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-4.354775970121419E-68,null,0,75,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-9]
[2098,0,0,-3.7107383832335472E-9,50333492.684913687,0,0,0,-3.7107383832335472E-9,0,-3.7107383832335472E-9,-9.2397385742515324E-11,-1.7106503946706655E-10,0,-1.0826624929904937E-10,0,-3.4977570067076336E-12,-4.404726950982603E-11,-4.1927370102516488E-10,-4.0860334632124702E-68,null,0,76,0,0,0,0,0,0,0,-4.1927370102516488E-10,0,4.1927370102516488E-10,4.1927370102516488E-10,0,null,null,-4.1391029447601535E-10,null,-7.2177499532699585E-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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":98770.104655094125},{"$f":"$B30","v":198898.96767194328},{"$f":"$B31","v":476539.17896958976},{"$f":"$B32","v":512993.51683584717},{"$f":"$B33","v":617673.09405203036},{"$f":"$B34","v":674016.46158610447},{"$f":"$B35","v":884629.56724955339},{"$f":"$B36","v":1534956.5802967483},{"$f":"$B37","v":1686580.6465606419},{"$f":"$B38","v":1852106.3409535887},{"$f":"$B39","v":2032598.9682033726},{"$f":"$B40","v":2229175.5330908732},{"$f":"$B41","v":2443003.3431327026},{"$f":"$B42","v":2675298.4399687438},{"$f":"$B43","v":2927323.2427618122},{"$f":"$B44","v":3200383.7856241874},{"$f":"$B45","v":3495826.5521049798},{"$f":"$B46","v":3815034.9780903743},{"$f":"$B47","v":4159425.4151357939},{"$f":"$B48","v":4530443.0326665323},{"$f":"$B49","v":4929557.3014383465},{"$f":"$B50","v":5358257.6338648302},{"$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":50333492.684913695},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":19754.020931018826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19754.020931018826,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":31606.433489630119},{"$f":"E$135*$A137","v":39779.793534388657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71386.227024018779,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,18963.860093778072,{"$f":"E$135*$A138","v":63647.669655021848},{"$f":"F$135*$A137","v":95307.835793917955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177919.36554271786,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,11378.316056266844,38188.601793013113,{"$f":"F$135*$A138","v":152492.53727026872},{"$f":"G$135*$A137","v":102598.70336716944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304658.15848671808,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,11378.316056266844,22913.161075807864,91495.522362161239,{"$f":"G$135*$A138","v":164157.9253874711},{"$f":"H$135*$A137","v":123534.61881040607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,413479.54369211313,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,5689.1580281334218,22913.161075807864,54897.31341729674,98494.755232482654,{"$f":"H$135*$A138","v":197655.39009664973},{"$f":"I$135*$A137","v":134803.29231722091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514453.07016759133,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,11456.580537903932,54897.31341729674,59096.853139489591,118593.23405798983,{"$f":"I$135*$A138","v":215685.26770755343},{"$f":"J$135*$A137","v":176925.9134499107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636655.16231014428,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,27448.65670864837,59096.853139489591,71155.940434793898,129411.16062453206,{"$f":"J$135*$A138","v":283081.46151985711},{"$f":"K$135*$A137","v":306991.31605934969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,877185.38848667068,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,29548.426569744795,71155.940434793898,77646.696374719235,169848.87691191427,{"$f":"K$135*$A138","v":491186.10569495946},{"$f":"L$135*$A137","v":337316.12931212841},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1176702.1752982601,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,35577.970217396949,77646.696374719235,101909.32614714855,294711.6634169757,{"$f":"L$135*$A138","v":539705.80689940543},{"$f":"M$135*$A137","v":370421.26819071779},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1419972.7312463636,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,38823.348187359617,101909.32614714855,176826.99805018542,323823.48413964326,{"$f":"M$135*$A138","v":592674.02910514839},{"$f":"N$135*$A137","v":406519.79364067456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640576.9792701597,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,50954.663073574273,176826.99805018542,194294.09048378596,355604.41746308905,{"$f":"N$135*$A138","v":650431.66982507927},{"$f":"O$135*$A137","v":445835.10661817464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1873946.9455138885,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,88413.499025092708,194294.09048378596,213362.65047785343,390259.00189504755,{"$f":"O$135*$A138","v":713336.17058907938},{"$f":"P$135*$A137","v":488600.66862654057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2088266.0810973996,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,97147.045241892978,213362.65047785343,234155.4011370285,428001.70235344768,{"$f":"P$135*$A138","v":781761.06980246492},{"$f":"Q$135*$A137","v":535059.68799374881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2289487.5570064364,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,106681.32523892671,234155.4011370285,256801.02141206857,469056.64188147889,{"$f":"Q$135*$A138","v":856095.5007899981},{"$f":"R$135*$A137","v":585464.64855236246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2508254.5390118631,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,117077.70056851425,256801.02141206857,281433.98512888735,513657.30047399882,{"$f":"R$135*$A138","v":936743.43768377986},{"$f":"S$135*$A137","v":640076.75712483749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2745790.2023920864,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,128400.51070603429,281433.98512888735,308194.38028439926,562046.06261026789,{"$f":"S$135*$A138","v":1024122.8113997401},{"$f":"T$135*$A137","v":699165.31042099604},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3003363.0605503251,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,140716.99256444367,308194.38028439926,337227.63756616076,614473.68683984398,{"$f":"T$135*$A138","v":1118664.4966735935},{"$f":"U$135*$A137","v":763006.9956180749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3282284.1895465162,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154097.19014219963,337227.63756616076,368684.21210390638,671198.69800415612,{"$f":"U$135*$A138","v":1220811.1929889198},{"$f":"V$135*$A137","v":831885.08302715886},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3583904.0138325016,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168613.81878308038,368684.21210390638,402719.21880249365,732486.71579335188,{"$f":"V$135*$A138","v":1331016.1328434541},{"$f":"W$135*$A137","v":906088.60653330653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3909608.704859593,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184342.10605195319,402719.21880249365,439492.02947601111,798609.67970607243,{"$f":"W$135*$A138","v":1449741.7704532903},{"$f":"X$135*$A137","v":985911.46028766932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4260816.2647774899,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201359.60940124682,439492.02947601111,479165.80782364344,869845.06227197417,{"$f":"X$135*$A138","v":1577458.3364602709},{"$f":"Y$135*$A137","v":1071651.5267729661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4638972.3722061124,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,219746.01473800556,479165.80782364344,521907.0373631845,946475.0018761626,{"$f":"Y$135*$A138","v":1714642.4428367456},{"$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,3881936.3046377418,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239582.90391182172,521907.0373631845,567885.00112569751,1028785.4657020475,{"$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,2358160.4081027512,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260953.51868159225,567885.00112569751,617271.27942122845,0,{"$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,1446109.7992285183,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283942.50056284876,617271.27942122845,0,0,{"$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,901213.77998407721,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,308635.63971061422,0,0,0,{"$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,308635.63971061422,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":98770.104655094125},198898.9676719433,476539.17896958976,512993.51683584711,617673.09405203047,674016.46158610459,884629.56724955339,1534956.5802967483,1686580.6465606422,1852106.3409535887,2032598.9682033728,2229175.5330908732,2443003.3431327026,2675298.4399687443,2927323.2427618122,3200383.7856241879,3495826.5521049798,3815034.9780903747,4159425.4151357943,4530443.0326665323,4929557.3014383465,5358257.6338648312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,50333492.684913695]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":98770.104655094125},{"$f":"$B30","v":198898.96767194328},{"$f":"$B31","v":476539.17896958976},{"$f":"$B32","v":512993.51683584717},{"$f":"$B33","v":617673.09405203036},{"$f":"$B34","v":674016.46158610447},{"$f":"$B35","v":884629.56724955339},{"$f":"$B36","v":1534956.5802967483},{"$f":"$B37","v":1686580.6465606419},{"$f":"$B38","v":1852106.3409535887},{"$f":"$B39","v":2032598.9682033726},{"$f":"$B40","v":2229175.5330908732},{"$f":"$B41","v":2443003.3431327026},{"$f":"$B42","v":2675298.4399687438},{"$f":"$B43","v":2927323.2427618122},{"$f":"$B44","v":3200383.7856241874},{"$f":"$B45","v":3495826.5521049798},{"$f":"$B46","v":3815034.9780903743},{"$f":"$B47","v":4159425.4151357939},{"$f":"$B48","v":4530443.0326665323},{"$f":"$B49","v":4929557.3014383465},{"$f":"$B50","v":5358257.6338648302},{"$f":"$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:$BZ227)","v":50333492.684913695}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":9877.0104655094128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9877.0104655094128]
[0.1,3,0,{"$f":"D$227*$A230","v":9877.0104655094128},{"$f":"E$227*$A229","v":19889.896767194328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29766.907232703743]
[0.1,4,0,9877.0104655094128,{"$f":"E$227*$A230","v":19889.896767194328},{"$f":"F$227*$A229","v":47653.917896958978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77420.825129662728]
[0.1,5,0,9877.0104655094128,19889.896767194328,{"$f":"F$227*$A230","v":47653.917896958978},{"$f":"G$227*$A229","v":51299.351683584719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128720.17681324744]
[0.1,6,0,9877.0104655094128,19889.896767194328,47653.917896958978,{"$f":"G$227*$A230","v":51299.351683584719},{"$f":"H$227*$A229","v":61767.309405203036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190487.48621845047]
[0.1,7,0,9877.0104655094128,19889.896767194328,47653.917896958978,51299.351683584719,{"$f":"H$227*$A230","v":61767.309405203036},{"$f":"I$227*$A229","v":67401.646158610456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257889.13237706095]
[0.1,8,0,9877.0104655094128,19889.896767194328,47653.917896958978,51299.351683584719,61767.309405203036,{"$f":"I$227*$A230","v":67401.646158610456},{"$f":"J$227*$A229","v":88462.956724955351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346352.0891020163]
[0.1,9,0,9877.0104655094128,19889.896767194328,47653.917896958978,51299.351683584719,61767.309405203036,67401.646158610456,{"$f":"J$227*$A230","v":88462.956724955351},{"$f":"K$227*$A229","v":153495.65802967484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499847.74713169114]
[0.1,10,0,9877.0104655094128,19889.896767194328,47653.917896958978,51299.351683584719,61767.309405203036,67401.646158610456,88462.956724955351,{"$f":"K$227*$A230","v":153495.65802967484},{"$f":"L$227*$A229","v":168658.06465606421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668505.81178775534]
[0,11,0,9877.0104655094128,19889.896767194328,47653.917896958978,51299.351683584719,61767.309405203036,67401.646158610456,88462.956724955351,153495.65802967484,{"$f":"L$227*$A230","v":168658.06465606421},{"$f":"M$227*$A229","v":185210.6340953589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853716.44588311424]
[0,12,0,0,19889.896767194328,47653.917896958978,51299.351683584719,61767.309405203036,67401.646158610456,88462.956724955351,153495.65802967484,168658.06465606421,{"$f":"M$227*$A230","v":185210.6340953589},{"$f":"N$227*$A229","v":203259.89682033728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1047099.3322379421]
[0,13,0,0,0,47653.917896958978,51299.351683584719,61767.309405203036,67401.646158610456,88462.956724955351,153495.65802967484,168658.06465606421,185210.6340953589,{"$f":"N$227*$A230","v":203259.89682033728},{"$f":"O$227*$A229","v":222917.55330908732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1250126.9887798352]
[0,14,0,0,0,0,51299.351683584719,61767.309405203036,67401.646158610456,88462.956724955351,153495.65802967484,168658.06465606421,185210.6340953589,203259.89682033728,{"$f":"O$227*$A230","v":222917.55330908732},{"$f":"P$227*$A229","v":244300.33431327029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1446773.4051961466]
[0,15,0,0,0,0,0,61767.309405203036,67401.646158610456,88462.956724955351,153495.65802967484,168658.06465606421,185210.6340953589,203259.89682033728,222917.55330908732,{"$f":"P$227*$A230","v":244300.33431327029},{"$f":"Q$227*$A229","v":267529.84399687441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1663003.8975094361]
[0,16,0,0,0,0,0,0,67401.646158610456,88462.956724955351,153495.65802967484,168658.06465606421,185210.6340953589,203259.89682033728,222917.55330908732,244300.33431327029,{"$f":"Q$227*$A230","v":267529.84399687441},{"$f":"R$227*$A229","v":292732.32427618123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1893968.9123804143]
[0,17,0,0,0,0,0,0,0,88462.956724955351,153495.65802967484,168658.06465606421,185210.6340953589,203259.89682033728,222917.55330908732,244300.33431327029,267529.84399687441,{"$f":"R$227*$A230","v":292732.32427618123},{"$f":"S$227*$A229","v":320038.37856241874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2146605.6447842224]
[0,18,0,0,0,0,0,0,0,0,153495.65802967484,168658.06465606421,185210.6340953589,203259.89682033728,222917.55330908732,244300.33431327029,267529.84399687441,292732.32427618123,{"$f":"S$227*$A230","v":320038.37856241874},{"$f":"T$227*$A229","v":349582.65521049802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2407725.3432697654]
[0,19,0,0,0,0,0,0,0,0,0,168658.06465606421,185210.6340953589,203259.89682033728,222917.55330908732,244300.33431327029,267529.84399687441,292732.32427618123,320038.37856241874,{"$f":"T$227*$A230","v":349582.65521049802},{"$f":"U$227*$A229","v":381503.49780903745},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2635733.1830491279]
[0,20,0,0,0,0,0,0,0,0,0,0,185210.6340953589,203259.89682033728,222917.55330908732,244300.33431327029,267529.84399687441,292732.32427618123,320038.37856241874,349582.65521049802,{"$f":"U$227*$A230","v":381503.49780903745},{"$f":"V$227*$A229","v":415942.54151357943},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2883017.659906643]
[0,21,0,0,0,0,0,0,0,0,0,0,0,203259.89682033728,222917.55330908732,244300.33431327029,267529.84399687441,292732.32427618123,320038.37856241874,349582.65521049802,381503.49780903745,{"$f":"V$227*$A230","v":415942.54151357943},{"$f":"W$227*$A229","v":453044.30326665327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3150851.3290779376]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,222917.55330908732,244300.33431327029,267529.84399687441,292732.32427618123,320038.37856241874,349582.65521049802,381503.49780903745,415942.54151357943,{"$f":"W$227*$A230","v":453044.30326665327},{"$f":"X$227*$A229","v":492955.73014383466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3440547.162401435]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,244300.33431327029,267529.84399687441,292732.32427618123,320038.37856241874,349582.65521049802,381503.49780903745,415942.54151357943,453044.30326665327,{"$f":"X$227*$A230","v":492955.73014383466},{"$f":"Y$227*$A229","v":535825.76338648307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3753455.3724788306]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267529.84399687441,292732.32427618123,320038.37856241874,349582.65521049802,381503.49780903745,415942.54151357943,453044.30326665327,492955.73014383466,{"$f":"Y$227*$A230","v":535825.76338648307},{"$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,3509155.0381655609]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292732.32427618123,320038.37856241874,349582.65521049802,381503.49780903745,415942.54151357943,453044.30326665327,492955.73014383466,535825.76338648307,{"$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,3241625.1941686859]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320038.37856241874,349582.65521049802,381503.49780903745,415942.54151357943,453044.30326665327,492955.73014383466,535825.76338648307,0,{"$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,2948892.869892505]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349582.65521049802,381503.49780903745,415942.54151357943,453044.30326665327,492955.73014383466,535825.76338648307,0,0,{"$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,2628854.4913300858]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,381503.49780903745,415942.54151357943,453044.30326665327,492955.73014383466,535825.76338648307,0,0,0,{"$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,2279271.8361195875]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415942.54151357943,453044.30326665327,492955.73014383466,535825.76338648307,0,0,0,0,{"$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,1897768.3383105504]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,453044.30326665327,492955.73014383466,535825.76338648307,0,0,0,0,0,{"$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,1481825.796796971]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,492955.73014383466,535825.76338648307,0,0,0,0,0,0,{"$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,1028781.4935303177]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,535825.76338648307,0,0,0,0,0,0,0,{"$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,535825.76338648307]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":98770.104655094139},198898.96767194328,476539.17896958988,512993.51683584729,617673.09405203024,674016.46158610459,884629.56724955351,1534956.5802967481,1686580.6465606417,1852106.340953589,2032598.9682033728,2229175.5330908736,2443003.3431327022,2675298.4399687448,2927323.2427618126,3200383.7856241874,3495826.5521049798,3815034.9780903752,4159425.4151357943,4530443.0326665323,4929557.3014383474,5358257.6338648321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,50333492.684913687]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":98770.104655094125},{"$f":"$B30","v":198898.96767194328},{"$f":"$B31","v":476539.17896958976},{"$f":"$B32","v":512993.51683584717},{"$f":"$B33","v":617673.09405203036},{"$f":"$B34","v":674016.46158610447},{"$f":"$B35","v":884629.56724955339},{"$f":"$B36","v":1534956.5802967483},{"$f":"$B37","v":1686580.6465606419},{"$f":"$B38","v":1852106.3409535887},{"$f":"$B39","v":2032598.9682033726},{"$f":"$B40","v":2229175.5330908732},{"$f":"$B41","v":2443003.3431327026},{"$f":"$B42","v":2675298.4399687438},{"$f":"$B43","v":2927323.2427618122},{"$f":"$B44","v":3200383.7856241874},{"$f":"$B45","v":3495826.5521049798},{"$f":"$B46","v":3815034.9780903743},{"$f":"$B47","v":4159425.4151357939},{"$f":"$B48","v":4530443.0326665323},{"$f":"$B49","v":4929557.3014383465},{"$f":"$B50","v":5358257.6338648302},{"$f":"$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:$BZ321)","v":50333492.684913695}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":9877.0104655094128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9877.0104655094128]
[0.1,3,0,{"$f":"D$321*$A324","v":9877.0104655094128},{"$f":"E$321*$A323","v":19889.896767194328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29766.907232703743]
[0.1,4,0,9877.0104655094128,{"$f":"E$321*$A324","v":19889.896767194328},{"$f":"F$321*$A323","v":47653.917896958978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77420.825129662728]
[0.1,5,0,9877.0104655094128,19889.896767194328,{"$f":"F$321*$A324","v":47653.917896958978},{"$f":"G$321*$A323","v":51299.351683584719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128720.17681324744]
[0.1,6,0,9877.0104655094128,19889.896767194328,47653.917896958978,{"$f":"G$321*$A324","v":51299.351683584719},{"$f":"H$321*$A323","v":61767.309405203036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190487.48621845047]
[0.1,7,0,9877.0104655094128,19889.896767194328,47653.917896958978,51299.351683584719,{"$f":"H$321*$A324","v":61767.309405203036},{"$f":"I$321*$A323","v":67401.646158610456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257889.13237706095]
[0.1,8,0,9877.0104655094128,19889.896767194328,47653.917896958978,51299.351683584719,61767.309405203036,{"$f":"I$321*$A324","v":67401.646158610456},{"$f":"J$321*$A323","v":88462.956724955351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346352.0891020163]
[0.1,9,0,9877.0104655094128,19889.896767194328,47653.917896958978,51299.351683584719,61767.309405203036,67401.646158610456,{"$f":"J$321*$A324","v":88462.956724955351},{"$f":"K$321*$A323","v":153495.65802967484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499847.74713169114]
[0.1,10,0,9877.0104655094128,19889.896767194328,47653.917896958978,51299.351683584719,61767.309405203036,67401.646158610456,88462.956724955351,{"$f":"K$321*$A324","v":153495.65802967484},{"$f":"L$321*$A323","v":168658.06465606421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668505.81178775534]
[0,11,0,9877.0104655094128,19889.896767194328,47653.917896958978,51299.351683584719,61767.309405203036,67401.646158610456,88462.956724955351,153495.65802967484,{"$f":"L$321*$A324","v":168658.06465606421},{"$f":"M$321*$A323","v":185210.6340953589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853716.44588311424]
[0,12,0,0,19889.896767194328,47653.917896958978,51299.351683584719,61767.309405203036,67401.646158610456,88462.956724955351,153495.65802967484,168658.06465606421,{"$f":"M$321*$A324","v":185210.6340953589},{"$f":"N$321*$A323","v":203259.89682033728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1047099.3322379421]
[0,13,0,0,0,47653.917896958978,51299.351683584719,61767.309405203036,67401.646158610456,88462.956724955351,153495.65802967484,168658.06465606421,185210.6340953589,{"$f":"N$321*$A324","v":203259.89682033728},{"$f":"O$321*$A323","v":222917.55330908732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1250126.9887798352]
[0,14,0,0,0,0,51299.351683584719,61767.309405203036,67401.646158610456,88462.956724955351,153495.65802967484,168658.06465606421,185210.6340953589,203259.89682033728,{"$f":"O$321*$A324","v":222917.55330908732},{"$f":"P$321*$A323","v":244300.33431327029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1446773.4051961466]
[0,15,0,0,0,0,0,61767.309405203036,67401.646158610456,88462.956724955351,153495.65802967484,168658.06465606421,185210.6340953589,203259.89682033728,222917.55330908732,{"$f":"P$321*$A324","v":244300.33431327029},{"$f":"Q$321*$A323","v":267529.84399687441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1663003.8975094361]
[0,16,0,0,0,0,0,0,67401.646158610456,88462.956724955351,153495.65802967484,168658.06465606421,185210.6340953589,203259.89682033728,222917.55330908732,244300.33431327029,{"$f":"Q$321*$A324","v":267529.84399687441},{"$f":"R$321*$A323","v":292732.32427618123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1893968.9123804143]
[0,17,0,0,0,0,0,0,0,88462.956724955351,153495.65802967484,168658.06465606421,185210.6340953589,203259.89682033728,222917.55330908732,244300.33431327029,267529.84399687441,{"$f":"R$321*$A324","v":292732.32427618123},{"$f":"S$321*$A323","v":320038.37856241874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2146605.6447842224]
[0,18,0,0,0,0,0,0,0,0,153495.65802967484,168658.06465606421,185210.6340953589,203259.89682033728,222917.55330908732,244300.33431327029,267529.84399687441,292732.32427618123,{"$f":"S$321*$A324","v":320038.37856241874},{"$f":"T$321*$A323","v":349582.65521049802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2407725.3432697654]
[0,19,0,0,0,0,0,0,0,0,0,168658.06465606421,185210.6340953589,203259.89682033728,222917.55330908732,244300.33431327029,267529.84399687441,292732.32427618123,320038.37856241874,{"$f":"T$321*$A324","v":349582.65521049802},{"$f":"U$321*$A323","v":381503.49780903745},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2635733.1830491279]
[0,20,0,0,0,0,0,0,0,0,0,0,185210.6340953589,203259.89682033728,222917.55330908732,244300.33431327029,267529.84399687441,292732.32427618123,320038.37856241874,349582.65521049802,{"$f":"U$321*$A324","v":381503.49780903745},{"$f":"V$321*$A323","v":415942.54151357943},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2883017.659906643]
[0,21,0,0,0,0,0,0,0,0,0,0,0,203259.89682033728,222917.55330908732,244300.33431327029,267529.84399687441,292732.32427618123,320038.37856241874,349582.65521049802,381503.49780903745,{"$f":"V$321*$A324","v":415942.54151357943},{"$f":"W$321*$A323","v":453044.30326665327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3150851.3290779376]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,222917.55330908732,244300.33431327029,267529.84399687441,292732.32427618123,320038.37856241874,349582.65521049802,381503.49780903745,415942.54151357943,{"$f":"W$321*$A324","v":453044.30326665327},{"$f":"X$321*$A323","v":492955.73014383466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3440547.162401435]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,244300.33431327029,267529.84399687441,292732.32427618123,320038.37856241874,349582.65521049802,381503.49780903745,415942.54151357943,453044.30326665327,{"$f":"X$321*$A324","v":492955.73014383466},{"$f":"Y$321*$A323","v":535825.76338648307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3753455.3724788306]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267529.84399687441,292732.32427618123,320038.37856241874,349582.65521049802,381503.49780903745,415942.54151357943,453044.30326665327,492955.73014383466,{"$f":"Y$321*$A324","v":535825.76338648307},{"$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,3509155.0381655609]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292732.32427618123,320038.37856241874,349582.65521049802,381503.49780903745,415942.54151357943,453044.30326665327,492955.73014383466,535825.76338648307,{"$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,3241625.1941686859]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320038.37856241874,349582.65521049802,381503.49780903745,415942.54151357943,453044.30326665327,492955.73014383466,535825.76338648307,0,{"$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,2948892.869892505]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349582.65521049802,381503.49780903745,415942.54151357943,453044.30326665327,492955.73014383466,535825.76338648307,0,0,{"$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,2628854.4913300858]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,381503.49780903745,415942.54151357943,453044.30326665327,492955.73014383466,535825.76338648307,0,0,0,{"$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,2279271.8361195875]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415942.54151357943,453044.30326665327,492955.73014383466,535825.76338648307,0,0,0,0,{"$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,1897768.3383105504]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,453044.30326665327,492955.73014383466,535825.76338648307,0,0,0,0,0,{"$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,1481825.796796971]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,492955.73014383466,535825.76338648307,0,0,0,0,0,0,{"$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,1028781.4935303177]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,535825.76338648307,0,0,0,0,0,0,0,{"$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,535825.76338648307]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":98770.104655094139},198898.96767194328,476539.17896958988,512993.51683584729,617673.09405203024,674016.46158610459,884629.56724955351,1534956.5802967481,1686580.6465606417,1852106.340953589,2032598.9682033728,2229175.5330908736,2443003.3431327022,2675298.4399687448,2927323.2427618126,3200383.7856241874,3495826.5521049798,3815034.9780903752,4159425.4151357943,4530443.0326665323,4929557.3014383474,5358257.6338648321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,50333492.684913687]

{"sheet":"EV TOU","index":15,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":4.3420029354820961E-50},null,{"$f":"L8","v":4.3420029354820961E-50},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":6.0617407578793975E-51},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":50372.272481107277},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":360814.762154867},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":-74437.271296464794}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":-5107.1549344423283},{"$f":"AG21/(400*1000)","v":-1.2767887336105821E-2},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":5798232.159274932},{"$f":"SUM(C25:C104)","v":5798232.159274932},null,null,{"$f":"SUM(F25:F104)","v":5798232.159274932},{"$f":"SUM(G25:G104)","v":5798232.159274932},{"$f":"SUM(H25:H104)","v":-1.5097612049430609E-10},null,{"$f":"SUM(J25:J104)","v":5798232.159274932},null,{"$f":"SUM(L25:L104)","v":639970.21240590035},1184844.4494743778,2400841.0042178626,478354.15314018179,0,22093.629618677278,278225.17584781343,11085107.272150595,4.3420029354820961E-50,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":282546.48817085027}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B4/100","v":23124.994230587432},{"$f":"B28","v":23124.994230587432},{"$f":"I27+C28","v":23124.994230587432},{"$f":"E27+J28","v":2312.4994230587431},{"$f":"CA137","v":4624.9988461174862},{"$f":"CA229","v":2312.4994230587431},{"$f":"(F28-G28)*$D$2","v":485.62487884233605},{"$f":"D28-J28-H28","v":20326.869928686352},{"$f":"CA323","v":2312.4994230587431},{"$f":"(+I28+D28)/2","v":21725.932079636892},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":540.97570878295858},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":1001.5654688712608},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B4/100","v":80393.340163934437},{"$f":"AN28*$D$10","v":346.87491345881148},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":-1.6949051529193042},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":-21.343948113336516},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":84572.216824839954},{"$f":"S28/(1+$D$3)^(A28-1)","v":9.7909406637121407E-52},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":84572.216824839954},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":-84572.216824839954},{"$f":"AF28-AE28","v":-84572.216824839954},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":83490.35745592328},null,{"$f":"C28-J27+AN27","v":23124.994230587432}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B5/100","v":24244.360763943034},{"$f":"B29","v":24244.360763943034},{"$f":"I28+C29","v":44571.230692629382},7049.4349225117894,12248.870306576586,{"$f":"CA230","v":4736.9354994530468},1577.5063094959432,38256.788883680398,4736.9354994530468,41414.009788154886,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":1031.2088437250566},1909.1858512339404,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B5/100","v":82943.41691393443},675.85283357207584,{"$f":"AL29*$T$8","v":0},15.590855667579216,196.33571461988569,91508.526512206023,{"$f":"S29/(1+$D$3)^(A29-1)","v":9.9401827188603471E-52},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,91508.526512206023,0,-91508.526512206023,{"$f":"AF29-AE29","v":-91508.526512206023},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":90337.936920732609},null,{"$f":"C29-J28+AN28","v":45056.855571471722}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B6/100","v":29683.968968831599},29683.968968831599,67940.757852512004,14754.767318847997,18134.988130500878,7705.3323963362072,2190.227704174581,58045.197752001215,7705.3323963362072,62992.97780225661,1568.5251472761895,2903.9762766840299,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B6/100","v":84894.487998049502},1050.058335612754,0,34.676461294592549,436.68083098993708,98593.73744624322,1.0048893337375365E-51,null,0,3,0,0,0,0,0,0,0,98593.73744624322,0,-98593.73744624322,-98593.73744624322,0,null,null,97332.512867092766,null,70003.889040850278]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B7/100","v":24681.669132369523},24681.669132369523,82726.866884370742,24928.266628421155,21754.120498540753,10173.499309573159,2431.9304496831946,70121.437125114389,10173.499309573159,76424.152004742558,1902.9613849180896,3523.153407418632,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B7/100","v":86790.464896672609},1304.703386653254,0,46.199536696230552,581.79097066649274,104322.77289259848,9.9766360610805834E-52,null,0,4,0,0,0,0,0,0,0,104322.77289259848,0,-104322.77289259848,-104322.77289259848,0,null,null,102988.26170816332,null,86980.225776883599]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B8/100","v":35290.750446920545},35290.750446920545,105412.18757203493,38630.840982686364,26112.555949127935,13702.574354265213,2606.0961349211716,89103.517082848542,13702.574354265213,97257.852327441738,2421.7205229532992,4483.5869922950642,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B8/100","v":88728.78527936498},1681.4621537134647,0,64.428699300603753,811.35089625122168,111893.90889814387,1.0040320002376731E-51,null,0,5,0,0,0,0,0,0,0,111893.90889814387,0,-111893.90889814387,-111893.90889814387,0,null,null,110462.54670603195,null,112097.47691423098]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B9/100","v":50330.336006941361},50330.336006941361,139433.85308978992,57366.448937645713,33642.531070715268,18735.607954959349,3130.4538543087428,117567.79128052182,18735.607954959349,128500.82218515588,3199.6704724103811,5923.8879027356861,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B9/100","v":90710.39481727079},2230.8785785036066,0,92.088668923155197,1159.6730164733274,122052.20141127628,1.0275969989951231E-51,null,0,6,0,0,0,0,0,0,0,122052.20141127628,0,-122052.20141127628,-122052.20141127628,0,null,null,120490.89295146408,null,148725.23856690712]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B10/100","v":70998.450750248638},70998.450750248638,188566.24203077046,83201.901967629921,44740.618447341192,25835.453029984212,3970.0847376449656,158760.70426314129,25835.453029984212,173663.47314695589,4324.2204813592016,8005.8861120746669,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B10/100","v":92706.023503250733},3014.8212204329461,0,132.35572952881617,1666.7562894007253,135685.51636603128,1.0718815688238343E-51,null,0,7,0,0,0,0,0,0,0,135685.51636603128,0,-135685.51636603128,-135685.51636603128,0,null,null,133949.80867598794,null,200988.08136219642]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B11/100","v":94904.564328805951},94904.564328805951,253665.26859194724,118527.81143049474,59982.460967312407,35325.909462864809,5177.875815933995,213161.48331314843,35325.909462864809,233413.37595254782,5811.9930612184407,10760.356631412455,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B11/100","v":94745.556020322256},4050.8578899152726,0,185.76449489372996,2339.3331086892085,153219.77066931615,1.1357015557221263E-51,null,0,8,0,0,0,0,0,0,0,153219.77066931615,0,-153219.77066931615,-153219.77066931615,0,null,null,151259.7623991631,null,270057.19266101817]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B12/100","v":168383.72114844105},168383.72114844105,381545.20446158946,170692.09300820366,88963.120660463232,52164.281577708913,7727.7562073784065,321653.16667650215,52164.281577708913,351599.18556904583,8754.8197206692403,16208.722454733013,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B12/100","v":96829.958252769342},6046.7250651989161,0,292.46670372260712,3683.0344980556606,183980.00827285767,1.2795467203860092E-51,null,0,9,0,0,0,0,0,0,0,183980.00827285767,0,-183980.00827285767,-183980.00827285767,0,null,null,181626.51083461978,null,403115.00434659445]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B13/100","v":185878.94222872355},185878.94222872355,507532.1089052257,241444.26880878495,125290.07902454751,70752.175800581274,11452.959677032908,425326.97342761152,70752.175800581274,466429.54116641858,11614.095575043822,21502.401847771896,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B13/100","v":98960.217334330271},8052.4449749641362,0,395.49403181574024,4980.4580980063911,216257.2876625135,1.4112123448727835E-51,null,0,10,0,0,0,0,0,0,0,216257.2876625135,0,-216257.2876625135,-216257.2876625135,0,null,null,213490.89485009899,null,536829.6649976091]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B14/100","v":205103.71145000996},205103.71145000996,630430.68487762148,330394.31633130851,154842.73295480112,88950.047522523542,13837.463940778291,527643.17341431964,88950.047522523542,579036.92914597061,14418.019535734667,26693.602433629247,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B14/100","v":101137.34211568552},10067.718009705566,0,496.49828454265293,6252.4051008911401,248015.6330027123,1.5185768421013606E-51,null,0,11,0,0,0,0,0,0,0,248015.6330027123,0,-248015.6330027123,-248015.6330027123,0,null,null,244842.9830914831,null,671181.20064703771]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B15/100","v":226225.52560360447},226225.52560360447,753868.69901792414,439542.48033779819,180987.37094283217,109148.16400648968,15086.233456631924,629634.30155480257,109148.16400648968,691751.5002863633,17224.612357130445,31889.744163201351,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B15/100","v":103362.36364223062},12126.85018092178,0,597.04158070796041,7518.5472757496918,281867.32320643152,1.6193418834735352E-51,null,0,12,0,0,0,0,0,0,0,281867.32320643152,0,-281867.32320643152,-281867.32320643152,0,null,null,278261.63784247905,null,808456.67872811866]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B16/100","v":249430.30449402324},249430.30449402324,879064.60604882578,570665.27789680706,207935.70341674858,131122.79755900885,16130.710230125344,731811.09825969161,131122.79755900885,805437.85215425864,20055.40251864104,37130.684984311323,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B16/100","v":105636.3356423597},14231.082288234782,0,698.00525431666995,8789.9832656188064,317664.29151249112,1.7123727879278262E-51,null,0,13,0,0,0,0,0,0,0,317664.29151249112,0,-317664.29151249112,-317664.29151249112,0,null,null,313600.68643217441,null,948738.81921565218]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B17/100","v":274924.73576990853},274924.73576990853,1006735.8340296001,726812.38211956981,232978.04954990151,156147.10422276275,16134.49851869914,834454.23128813831,156147.10422276275,920595.03265886917,22922.81631320584,42439.431005573868,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B17/100","v":107960.33502649162},16388.111361398274,0,799.51873846381966,10068.34302203876,356725.65968993492,1.8042651884722424E-51,null,0,14,0,0,0,0,0,0,0,356725.65968993492,0,-356725.65968993492,-356725.65968993492,0,null,null,352162.37624345929,null,1092540.7574265518]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B18/100","v":302938.98746154574},302938.98746154574,1137393.218749684,909724.31004379503,256850.0865824832,182911.92792422528,15527.013318234161,938954.27750722459,182911.92792422528,1038173.7481284543,25850.526328398511,47859.809788721745,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B18/100","v":110335.46239707444},18589.989609980021,0,902.83969128461172,11369.464239488108,397820.01997917274,1.887942470233286E-51,null,0,15,0,0,0,0,0,0,0,397820.01997917274,0,-397820.01997917274,-397820.01997917274,0,null,null,392731.05185328721,null,1239332.6406653346]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B19/100","v":333729.46584415005},333729.46584415005,1272683.7433513748,1120976.1509517413,283081.44383111439,211251.84090794614,15084.216613865332,1046347.6858295632,211251.84090794614,1159515.7145904689,28871.941293302672,53453.674442620621,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B19/100","v":112762.84256981006},20852.252678778892,0,1009.2833758308084,12709.910031415346,440911.74529970455,1.9633145748924901E-51,null,0,16,0,0,0,0,0,0,0,440911.74529970455,0,-440911.74529970455,-440911.74529970455,0,null,null,435271.54192764638,null,1390150.1785852595]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B20/100","v":367580.95907848404},367580.95907848404,1413928.6449080473,1361886.2426925111,311910.1973916142,240910.09174076968,14910.022186677348,1158108.5309806,240910.09174076968,{"$f":"(+I44+D44)/2","v":1286018.5879443237},32021.862839813657,59285.456904233324,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B20/100","v":115243.62510634588},23197.189451336963,0,1120.2409694748756,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":14107.199500646471},485885.66651262087,2.0300578382880096E-51,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,485885.66651262087,0,-485885.66651262087,-485885.66651262087,0,null,null,479670.15058700996,null,1546479.2967557975]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B21/100","v":404808.1297921426},404808.1297921426,1562916.6607727427,1633786.6909796144,343600.67676073953,271900.44828710333,15057.047979463603,1275959.1645061758,271900.44828710333,1419437.9126394591,35344.004024722533,65436.087772679071,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B21/100","v":117778.98485868549},25655.660022107553,0,1237.3687131071499,15582.189696064544,532934.74337446957,2.0892213679771039E-51,null,0,18,0,0,0,0,0,0,0,532934.74337446957,0,-532934.74337446957,-532934.74337446957,0,null,null,526117.36922031909,null,1710377.3348071703]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B22/100","v":445755.13526655501},445755.13526655501,1721714.2997727308,1933424.2806785293,378445.04333102843,299637.58969891479,16549.565262743865,1405527.1448110722,299637.58969891479,1563620.7222919015,38934.155985068348,72082.915297656655,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B22/100","v":120370.12252557659},28263.48032679933,0,1365.5467038188328,17196.335701998734,577850.14623983332,2.125503154575988E-51,null,0,19,0,0,0,0,0,0,0,577850.14623983332,0,-577850.14623983332,-577850.14623983332,0,null,null,570458.20810683852,null,1884232.021786622]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B23/100","v":490792.86720692448},490792.86720692448,1896320.0120179965,2263553.262875264,416763.62427564635,330128.98219673487,18193.274836571411,{"$f":"D47-J47-H47","v":1547997.7549846903},330128.98219673487,1722158.8835013434,42881.756199183452,79391.524529411938,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B23/100","v":123018.26522113929},31130.809489419473,0,1506.5426360418819,18971.898102276398,627029.77837420721,2.1640674562069955E-51,null,0,20,0,0,0,0,0,0,0,627029.77837420721,0,-627029.77837420721,-627029.77837420721,0,null,null,619008.72765812092,null,2075387.2992946317]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B24/100","v":540312.53546796762},540312.53546796762,{"$f":"I47+C48","v":2088310.290452658},2627203.1274737949,458903.25084150716,363649.86459853058,20003.211111025081,1704657.2147431022,363649.86459853058,1896483.7525978801,47222.44543968721,87427.900994762269,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B24/100","v":125724.66705600434},34283.562788487965,0,1661.6355880982542,20924.984335882964,680895.06080145354,2.2049508473664696E-51,null,0,21,0,0,0,0,0,0,0,680895.06080145354,0,-680895.06080145354,-680895.06080145354,0,null,null,672184.95802263194,null,2285570.8525658646]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B25/100","v":594714.62404527271},594714.62404527271,2299371.8387883748,3027701.9019164923,505232.71804021631,400498.77444269747,21994.128155478957,1876878.9361901984,400498.77444269747,2088125.3874892867,51994.322148483239,96262.580363256129,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B25/100","v":128490.60973123646},37749.534180189097,0,1832.1916684661185,23072.797812947298,739900.81034727581,2.2481657801050299E-51,null,0,22,0,0,0,0,0,0,0,739900.81034727581,0,-739900.81034727581,-739900.81034727581,0,null,null,730435.89794701186,null,2516635.6120126066]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,16,FALSE)*Inflation!$B26/100","v":654393.41978853056},654393.41978853056,2531272.3559787292,3468696.9878886403,556134.64862301538,440995.08597214817,24179.308156682113,2066097.9618498988,440995.08597214817,2298685.1589143141,57237.260456966418,105969.38582594988,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,16,FALSE)*Inflation!$B26/100","v":131317.40314532365},41557.953860376598,0,2019.6387652930375,25433.319935249161,804530.04796130699,2.2936819675541403E-51,null,0,23,0,0,0,0,0,0,0,804530.04796130699,0,-804530.04796130699,-804530.04796130699,0,null,null,794238.38951081818,null,2770530.2573584397]
[2046,{"$f":"'AEG Input File'!$BX$677*Inflation!B26/100","v":0},0,2066097.9618498988,3882199.6002837978,468049.94032852328,413502.61239515734,11454.938866006847,1641140.4105887346,413502.61239515734,1853619.1862193167,46155.117736860986,85451.844484710498,{"$f":"'AEG Input File'!$CV$677*Inflation!$B$26/100","v":0},34943.027570794373,0,1641.1298676737977,20666.755707565699,602360.4877627627,1.6113263487354179E-51,null,0,24,0,0,0,0,0,0,0,602360.4877627627,0,-602360.4877627627,-602360.4877627627,0,null,null,594655.00998746604,null,2329535.1713862917]
[2047,0,0,1641140.4105887346,4265408.3139328007,284668.33452644199,383208.71364900272,-20693.479615737753,1278625.1765554696,383208.71364900272,1459882.7935721022,36351.081559945342,67300.596783673915,0,28740.488384867014,0,1276.7206334308237,16077.748603359143,532955.349614279,1.3376853155684933E-51,null,0,25,0,0,0,0,0,0,0,532955.349614279,0,-532955.349614279,-532955.349614279,0,null,null,526137.71186228946,null,1916032.5589911344]
[2048,0,0,1278625.1765554696,4615244.0809973888,175019.24869260908,349835.76706458774,-36711.468858115513,965500.87834899744,349835.76706458774,1122063.0274522335,27939.369383560614,51727.105565547965,0,22992.357680131976,0,966.16369029210921,12166.903640045177,465627.66702416557,1.0965741722208242E-51,null,0,26,0,0,0,0,0,0,0,465627.66702416557,0,-465627.66702416557,-465627.66702416557,0,null,null,459671.29419973993,null,1532823.8453421318]
[2049,0,0,965500.87834899744,4928321.7521541277,109641.68430464642,313077.67115673929,-42721.557238939502,695144.76443119766,313077.67115673929,830322.8213900975,20675.038252613427,38277.882066083497,0,17744.82117416316,0,700.17928998646494,8817.3609064577249,399292.95284604351,8.8232174292128792E-52,null,0,27,0,0,0,0,0,0,0,399292.95284604351,0,-399292.95284604351,-399292.95284604351,0,null,null,394185.14276139624,null,1182988.0782775441]
[2050,0,0,695144.76443119766,5200918.6103316527,37693.060979819362,272596.85817752505,-49329.797411518193,471877.70366519078,272596.85817752505,583511.23404819425,14529.429727800036,26899.867889621757,0,13048.656106812072,0,477.75067387780928,6016.3163565798332,333568.87893221655,6.916031503046871E-52,null,0,28,0,0,0,0,0,0,0,333568.87893221655,0,-333568.87893221655,-333568.87893221655,0,null,null,329301.82019353798,null,869910.40712080477]
[2051,0,0,471877.70366519078,5428939.9549825219,0,228021.34465086955,-47884.482376682601,291740.84139100381,228021.34465086955,381809.27252809727,9507.0508859496222,17601.407463545285,0,8959.7032341491959,0,299.13493546007754,3767.0075699217364,268155.64873989543,5.2166835005136748E-52,null,0,29,0,0,0,0,0,0,0,268155.64873989543,0,-268155.64873989543,-268155.64873989543,0,null,null,264725.36499177007,null,597313.54894327978]
[2052,0,0,291740.84139100381,5607882.012912699,0,178942.05793017708,-37577.832165337182,150376.6156261639,178942.05793017708,221058.72850858385,5504.3623398637374,10190.807384245716,0,5539.3830643861529,0,160.4734223677217,2020.8425201179275,202357.9266611583,3.6937190647763331E-52,null,0,30,0,0,0,0,0,0,0,202357.9266611583,0,-202357.9266611583,-202357.9266611583,0,null,null,199769.33637640384,null,369292.20429241023]
[2053,0,0,150376.6156261639,5732792.8172960794,0,124910.80438338034,-26231.268920509869,51697.080163293431,124910.80438338034,101036.84789472866,2515.8175125787434,4657.7986879469918,0,2855.252195433497,0,61.656823262019302,776.44464899470404,135777.77425159633,2.3254576050844227E-52,null,0,31,0,0,0,0,0,0,0,135777.77425159633,0,-135777.77425159633,-135777.77425159633,0,null,null,134040.88638605794,null,190350.14636223315]
[2054,0,0,51697.080163293431,5798232.159274932,0,65439.341978853059,-13742.261815559143,-4.8567017074674368E-10,65439.341978853059,25848.540081646472,643.62864803299715,1191.6176977639025,0,981.59012968279217,0,6.6980361896422131,84.348399464559918,68347.224889986959,1.0983398171793667E-52,null,0,32,0,0,0,0,0,0,0,68347.224889986959,0,-68347.224889986959,-68347.224889986959,0,null,null,67472.91783782783,null,65439.341978852812]
[2055,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-6.7029574371197278E-68,null,0,33,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2056,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-6.2893036469557978E-68,null,0,34,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2057,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-5.9011773138467802E-68,null,0,35,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2058,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-5.5370030840084589E-68,null,0,36,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2059,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-5.1953028220963589E-68,null,0,37,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2060,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-4.8746896116486193E-68,null,0,38,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2061,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-4.5738621257743148E-68,null,0,39,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2062,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-4.2915993452386259E-68,null,0,40,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2063,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-4.0267556025061906E-68,null,0,41,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2064,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-3.7782559316271423E-68,null,0,42,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2065,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-3.545091705091564E-68,null,0,43,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2066,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-3.3263165399429745E-68,null,0,44,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2067,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-3.1210424565342597E-68,null,0,45,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2068,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-2.9284362743349746E-68,null,0,46,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2069,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-2.7477162301610515E-68,null,0,47,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2070,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-2.5781488051007684E-68,null,0,48,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2071,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-2.4190457472578708E-68,null,0,49,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2072,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-2.2697612782275658E-68,null,0,50,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2073,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-2.1296894719668348E-68,null,0,51,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2074,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.9982617954202492E-68,null,0,52,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2075,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.8749448009190054E-68,null,0,53,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2076,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.7592379609869339E-68,null,0,54,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2077,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.6506716367652465E-68,null,0,55,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2078,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.548805171810123E-68,null,0,56,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2079,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.453225103526107E-68,null,0,57,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2080,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.3635434849757661E-68,null,0,58,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2081,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.2793963102540469E-68,null,0,59,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2082,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.2004420370361426E-68,null,0,60,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2083,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-2.2389394871424884E-11},0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.1263602003020748E-68,null,0,61,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2084,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-2.2389394871424884E-11},0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-1.0568501116112889E-68,null,0,62,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2085,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-9.9162963864778515E-69,null,0,63,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2086,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-9.3043406008212375E-69,null,0,64,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-4.8567017074674368E-10},{"$f":"E91+J92","v":5798232.159274932},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-4.8567017074674368E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-4.8567017074674368E-10},-1.2093187251593917E-11,-2.2389394871424884E-11,0,{"$f":"AN92*$D$10","v":-3.7107383832335473E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-4.6060865152831364E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-5.8004467930499168E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-4.445437595083058E-11},-8.7301499110233229E-69,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-4.445437595083058E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":4.445437595083058E-11},4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2088,0,{"$f":"B93","v":0},-4.8567017074674368E-10,5798232.159274932,0,{"$f":"CA294","v":0},0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.2093187251593917E-11},-2.2389394871424884E-11,0,-3.7107383832335473E-12,{"$f":"AL93*$T$8","v":0},-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-8.1913937525259401E-69},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,{"$f":"AF93-AE93","v":4.445437595083058E-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$16","v":-4.3885709491355386E-11},null,{"$f":"C93-J92+AN92","v":-2.4738255888223648E-10}]
[2089,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-7.6858853848771818E-69,null,0,67,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2090,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-7.2115730160392625E-69,null,0,68,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2091,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-6.7665314744342481E-69,null,0,69,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2092,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-6.3489543949255972E-69,null,0,70,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2093,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-5.957146887019439E-69,null,0,71,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2094,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-5.5895186555267871E-69,null,0,72,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2095,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-5.2445775457643218E-69,null,0,73,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2096,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-4.9209234870946214E-69,null,0,74,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2097,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-4.6172428102234166E-69,null,0,75,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
[2098,0,0,-4.8567017074674368E-10,5798232.159274932,0,0,0,-4.8567017074674368E-10,0,-4.8567017074674368E-10,-1.2093187251593917E-11,-2.2389394871424884E-11,0,-3.7107383832335473E-12,0,-4.6060865152831364E-13,-5.8004467930499168E-12,-4.445437595083058E-11,-4.3323029151885499E-69,null,0,76,0,0,0,0,0,0,0,-4.445437595083058E-11,0,4.445437595083058E-11,4.445437595083058E-11,0,null,null,-4.3885709491355386E-11,null,-2.4738255888223648E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":23124.994230587432},{"$f":"$B29","v":24244.360763943034},{"$f":"$B30","v":29683.968968831599},{"$f":"$B31","v":24681.669132369523},{"$f":"$B32","v":35290.750446920545},{"$f":"$B33","v":50330.336006941361},{"$f":"$B34","v":70998.450750248638},{"$f":"$B35","v":94904.564328805951},{"$f":"$B36","v":168383.72114844105},{"$f":"$B37","v":185878.94222872355},{"$f":"$B38","v":205103.71145000996},{"$f":"$B39","v":226225.52560360447},{"$f":"$B40","v":249430.30449402324},{"$f":"$B41","v":274924.73576990853},{"$f":"$B42","v":302938.98746154574},{"$f":"$B43","v":333729.46584415005},{"$f":"$B44","v":367580.95907848404},{"$f":"$B45","v":404808.1297921426},{"$f":"$B46","v":445755.13526655501},{"$f":"$B47","v":490792.86720692448},{"$f":"$B48","v":540312.53546796762},{"$f":"$B49","v":594714.62404527271},{"$f":"$B50","v":654393.41978853056},{"$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":5798232.159274932},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$A137","v":4624.9988461174862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ137)","v":4624.9988461174862},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":7399.9981537879785},{"$f":"D$135*$A137","v":4848.8721527886073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12248.870306576586,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,4439.9988922727871,{"$f":"D$135*$A138","v":7758.1954444617713},{"$f":"E$135*$A137","v":5936.7937937663201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18134.988130500878,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,2663.9993353636719,4654.9172666770628,{"$f":"E$135*$A138","v":9498.8700700261124},{"$f":"F$135*$A137","v":4936.333826473905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21754.120498540753,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,2663.9993353636719,2792.9503600062376,5699.3220420156667,{"$f":"F$135*$A138","v":7898.1341223582476},{"$f":"G$135*$A137","v":7058.1500893841094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26112.555949127935,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,1331.9996676818359,2792.9503600062376,3419.5932252094003,4738.8804734149489,{"$f":"G$135*$A138","v":11293.040143014574},{"$f":"H$135*$A137","v":10066.067201388272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33642.531070715268,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,1396.4751800031188,3419.5932252094003,2843.3282840489692,6775.8240858087447,{"$f":"H$135*$A138","v":16105.707522221235},{"$f":"I$135*$A137","v":14199.690150049728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44740.618447341192,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,1709.7966126047002,2843.3282840489692,4065.4944514852468,9663.4245133327422,{"$f":"I$135*$A138","v":22719.504240079565},{"$f":"J$135*$A137","v":18980.912865761191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59982.460967312407,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,1421.6641420244846,4065.4944514852468,5798.054707999645,13631.702544047739,{"$f":"J$135*$A138","v":30369.460585217905},{"$f":"K$135*$A137","v":33676.744229688215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88963.120660463232,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,2032.7472257426234,5798.054707999645,8179.0215264286426,18221.676351130744,{"$f":"K$135*$A138","v":53882.790767501137},{"$f":"L$135*$A137","v":37175.788445744714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125290.07902454751,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,2899.0273539998225,8179.0215264286426,10933.005810678445,32329.674460500682,{"$f":"L$135*$A138","v":59481.261513191537},{"$f":"M$135*$A137","v":41020.742290001996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154842.73295480112,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,4089.5107632143213,10933.005810678445,19397.804676300409,35688.756907914925,{"$f":"M$135*$A138","v":65633.187664003184},{"$f":"N$135*$A137","v":45245.105120720895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180987.37094283217,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,5466.5029053392227,19397.804676300409,21413.254144748953,39379.912598401912,{"$f":"N$135*$A138","v":72392.16819315344},{"$f":"O$135*$A137","v":49886.060898804652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207935.70341674858,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,9698.9023381502047,21413.254144748953,23627.947559041146,43435.300915892061,{"$f":"O$135*$A138","v":79817.697438087431},{"$f":"P$135*$A137","v":54984.94715398171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232978.04954990151,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,10706.627072374476,23627.947559041146,26061.180549535235,47890.618462852464,{"$f":"P$135*$A138","v":87975.915446370724},{"$f":"Q$135*$A137","v":60587.797492309153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256850.0865824832,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,11813.973779520573,26061.180549535235,28734.371077711476,52785.54926782244,{"$f":"Q$135*$A138","v":96940.475987694634},{"$f":"R$135*$A137","v":66745.893168830007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283081.44383111439,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,13030.590274767617,28734.371077711476,31671.329560693463,58164.285592616783,{"$f":"R$135*$A138","v":106793.42907012801},{"$f":"S$135*$A137","v":73516.191815696817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311910.1973916142,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,14367.185538855738,31671.329560693463,34898.571355570071,64076.05744207681,{"$f":"S$135*$A138","v":117625.9069051149},{"$f":"T$135*$A137","v":80961.625958428529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343600.67676073953,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,15835.664780346731,34898.571355570071,38445.634465246083,70575.544143068939,{"$f":"T$135*$A138","v":129538.60153348563},{"$f":"U$135*$A137","v":89151.027053311002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378445.04333102843,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17449.285677785036,38445.634465246083,42345.32648584136,77723.160920091381,{"$f":"U$135*$A138","v":142641.64328529761},{"$f":"V$135*$A137","v":98158.573441384899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416763.62427564635,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19222.817232623041,42345.32648584136,46633.89655205483,85584.985971178568,{"$f":"V$135*$A138","v":157053.71750621585},{"$f":"W$135*$A137","v":108062.50709359354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,458903.25084150716,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21172.66324292068,46633.89655205483,51350.991582707138,94232.230503729501,{"$f":"W$135*$A138","v":172900.01134974963},{"$f":"X$135*$A137","v":118942.92480905454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505232.71804021631,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23316.948276027415,51350.991582707138,56539.338302237702,103740.00680984979,{"$f":"X$135*$A138","v":190308.67969448728},{"$f":"Y$135*$A137","v":130878.68395770612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556134.64862301538,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25675.495791353569,56539.338302237702,62244.004085909866,114185.20781669236,{"$f":"Y$135*$A138","v":209405.89433232977},{"$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,468049.94032852328,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28269.669151118851,62244.004085909866,68511.124690015407,125643.53659939788,{"$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,284668.33452644199,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31122.002042954933,68511.124690015407,75386.121959638724,0,{"$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,175019.24869260908,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34255.562345007704,75386.121959638724,0,0,{"$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,109641.68430464642,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37693.060979819362,0,0,0,{"$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,37693.060979819362,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":23124.994230587432},{"$f":"SUM(D$137:D$212)","v":24244.360763943037},29683.968968831596,24681.669132369527,35290.750446920545,50330.336006941368,70998.450750248638,94904.564328805936,168383.72114844108,185878.94222872358,205103.71145000996,226225.52560360447,249430.30449402321,274924.73576990853,302938.9874615458,333729.46584415011,367580.9590784841,404808.12979214266,445755.13526655507,490792.86720692442,540312.53546796762,594714.62404527271,654393.41978853056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,5798232.159274932]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":23124.994230587432},{"$f":"$B29","v":24244.360763943034},{"$f":"$B30","v":29683.968968831599},{"$f":"$B31","v":24681.669132369523},{"$f":"$B32","v":35290.750446920545},{"$f":"$B33","v":50330.336006941361},{"$f":"$B34","v":70998.450750248638},{"$f":"$B35","v":94904.564328805951},{"$f":"$B36","v":168383.72114844105},{"$f":"$B37","v":185878.94222872355},{"$f":"$B38","v":205103.71145000996},{"$f":"$B39","v":226225.52560360447},{"$f":"$B40","v":249430.30449402324},{"$f":"$B41","v":274924.73576990853},{"$f":"$B42","v":302938.98746154574},{"$f":"$B43","v":333729.46584415005},{"$f":"$B44","v":367580.95907848404},{"$f":"$B45","v":404808.1297921426},{"$f":"$B46","v":445755.13526655501},{"$f":"$B47","v":490792.86720692448},{"$f":"$B48","v":540312.53546796762},{"$f":"$B49","v":594714.62404527271},{"$f":"$B50","v":654393.41978853056},{"$f":"$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:$BZ227)","v":5798232.159274932}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":2312.4994230587431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":2312.4994230587431}]
[{"$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":2312.4994230587431},{"$f":"D$227*$A229","v":2424.4360763943037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4736.9354994530468]
[0.1,3,2312.4994230587431,{"$f":"D$227*$A230","v":2424.4360763943037},{"$f":"E$227*$A229","v":2968.39689688316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7705.3323963362072]
[0.1,4,2312.4994230587431,2424.4360763943037,{"$f":"E$227*$A230","v":2968.39689688316},{"$f":"F$227*$A229","v":2468.1669132369525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10173.499309573159]
[0.1,5,2312.4994230587431,2424.4360763943037,2968.39689688316,{"$f":"F$227*$A230","v":2468.1669132369525},{"$f":"G$227*$A229","v":3529.0750446920547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13702.574354265213]
[0.1,6,2312.4994230587431,2424.4360763943037,2968.39689688316,2468.1669132369525,{"$f":"G$227*$A230","v":3529.0750446920547},{"$f":"H$227*$A229","v":5033.0336006941361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18735.607954959349]
[0.1,7,2312.4994230587431,2424.4360763943037,2968.39689688316,2468.1669132369525,3529.0750446920547,{"$f":"H$227*$A230","v":5033.0336006941361},{"$f":"I$227*$A229","v":7099.8450750248639},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25835.453029984212]
[0.1,8,2312.4994230587431,2424.4360763943037,2968.39689688316,2468.1669132369525,3529.0750446920547,5033.0336006941361,{"$f":"I$227*$A230","v":7099.8450750248639},{"$f":"J$227*$A229","v":9490.4564328805955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35325.909462864809]
[0.1,9,2312.4994230587431,2424.4360763943037,2968.39689688316,2468.1669132369525,3529.0750446920547,5033.0336006941361,7099.8450750248639,{"$f":"J$227*$A230","v":9490.4564328805955},{"$f":"K$227*$A229","v":16838.372114844107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52164.281577708913]
[0.1,10,2312.4994230587431,2424.4360763943037,2968.39689688316,2468.1669132369525,3529.0750446920547,5033.0336006941361,7099.8450750248639,9490.4564328805955,{"$f":"K$227*$A230","v":16838.372114844107},{"$f":"L$227*$A229","v":18587.894222872357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70752.175800581274]
[0,11,0,2424.4360763943037,2968.39689688316,2468.1669132369525,3529.0750446920547,5033.0336006941361,7099.8450750248639,9490.4564328805955,16838.372114844107,{"$f":"L$227*$A230","v":18587.894222872357},{"$f":"M$227*$A229","v":20510.371145000998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88950.047522523542]
[0,12,0,0,2968.39689688316,2468.1669132369525,3529.0750446920547,5033.0336006941361,7099.8450750248639,9490.4564328805955,16838.372114844107,18587.894222872357,{"$f":"M$227*$A230","v":20510.371145000998},{"$f":"N$227*$A229","v":22622.552560360447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109148.16400648968]
[0,13,0,0,0,2468.1669132369525,3529.0750446920547,5033.0336006941361,7099.8450750248639,9490.4564328805955,16838.372114844107,18587.894222872357,20510.371145000998,{"$f":"N$227*$A230","v":22622.552560360447},{"$f":"O$227*$A229","v":24943.030449402326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131122.79755900885]
[0,14,0,0,0,0,3529.0750446920547,5033.0336006941361,7099.8450750248639,9490.4564328805955,16838.372114844107,18587.894222872357,20510.371145000998,22622.552560360447,{"$f":"O$227*$A230","v":24943.030449402326},{"$f":"P$227*$A229","v":27492.473576990855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156147.10422276275]
[0,15,0,0,0,0,0,5033.0336006941361,7099.8450750248639,9490.4564328805955,16838.372114844107,18587.894222872357,20510.371145000998,22622.552560360447,24943.030449402326,{"$f":"P$227*$A230","v":27492.473576990855},{"$f":"Q$227*$A229","v":30293.898746154577},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182911.92792422528]
[0,16,0,0,0,0,0,0,7099.8450750248639,9490.4564328805955,16838.372114844107,18587.894222872357,20510.371145000998,22622.552560360447,24943.030449402326,27492.473576990855,{"$f":"Q$227*$A230","v":30293.898746154577},{"$f":"R$227*$A229","v":33372.946584415004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211251.84090794614]
[0,17,0,0,0,0,0,0,0,9490.4564328805955,16838.372114844107,18587.894222872357,20510.371145000998,22622.552560360447,24943.030449402326,27492.473576990855,30293.898746154577,{"$f":"R$227*$A230","v":33372.946584415004},{"$f":"S$227*$A229","v":36758.095907848408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240910.09174076968]
[0,18,0,0,0,0,0,0,0,0,16838.372114844107,18587.894222872357,20510.371145000998,22622.552560360447,24943.030449402326,27492.473576990855,30293.898746154577,33372.946584415004,{"$f":"S$227*$A230","v":36758.095907848408},{"$f":"T$227*$A229","v":40480.812979214264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271900.44828710333]
[0,19,0,0,0,0,0,0,0,0,0,18587.894222872357,20510.371145000998,22622.552560360447,24943.030449402326,27492.473576990855,30293.898746154577,33372.946584415004,36758.095907848408,{"$f":"T$227*$A230","v":40480.812979214264},{"$f":"U$227*$A229","v":44575.513526655501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299637.58969891479]
[0,20,0,0,0,0,0,0,0,0,0,0,20510.371145000998,22622.552560360447,24943.030449402326,27492.473576990855,30293.898746154577,33372.946584415004,36758.095907848408,40480.812979214264,{"$f":"U$227*$A230","v":44575.513526655501},{"$f":"V$227*$A229","v":49079.286720692449},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330128.98219673487]
[0,21,0,0,0,0,0,0,0,0,0,0,0,22622.552560360447,24943.030449402326,27492.473576990855,30293.898746154577,33372.946584415004,36758.095907848408,40480.812979214264,44575.513526655501,{"$f":"V$227*$A230","v":49079.286720692449},{"$f":"W$227*$A229","v":54031.253546796768},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363649.86459853058]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,24943.030449402326,27492.473576990855,30293.898746154577,33372.946584415004,36758.095907848408,40480.812979214264,44575.513526655501,49079.286720692449,{"$f":"W$227*$A230","v":54031.253546796768},{"$f":"X$227*$A229","v":59471.462404527272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400498.77444269747]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,27492.473576990855,30293.898746154577,33372.946584415004,36758.095907848408,40480.812979214264,44575.513526655501,49079.286720692449,54031.253546796768,{"$f":"X$227*$A230","v":59471.462404527272},{"$f":"Y$227*$A229","v":65439.341978853059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440995.08597214817]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30293.898746154577,33372.946584415004,36758.095907848408,40480.812979214264,44575.513526655501,49079.286720692449,54031.253546796768,59471.462404527272,{"$f":"Y$227*$A230","v":65439.341978853059},{"$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,413502.61239515734]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33372.946584415004,36758.095907848408,40480.812979214264,44575.513526655501,49079.286720692449,54031.253546796768,59471.462404527272,65439.341978853059,{"$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,383208.71364900272]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36758.095907848408,40480.812979214264,44575.513526655501,49079.286720692449,54031.253546796768,59471.462404527272,65439.341978853059,0,{"$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,349835.76706458774]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40480.812979214264,44575.513526655501,49079.286720692449,54031.253546796768,59471.462404527272,65439.341978853059,0,0,{"$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,313077.67115673929]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44575.513526655501,49079.286720692449,54031.253546796768,59471.462404527272,65439.341978853059,0,0,0,{"$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,272596.85817752505]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49079.286720692449,54031.253546796768,59471.462404527272,65439.341978853059,0,0,0,0,{"$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,228021.34465086955]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54031.253546796768,59471.462404527272,65439.341978853059,0,0,0,0,0,{"$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,178942.05793017708]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59471.462404527272,65439.341978853059,0,0,0,0,0,0,{"$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,124910.80438338034]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65439.341978853059,0,0,0,0,0,0,0,{"$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,65439.341978853059]
[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$304)","v":23124.994230587432},{"$f":"SUM(D$229:D$304)","v":24244.360763943037},29683.968968831607,24681.66913236953,35290.750446920545,50330.336006941361,70998.450750248652,94904.564328805965,168383.72114844105,185878.94222872358,205103.71145000999,226225.5256036045,249430.30449402321,274924.73576990853,302938.98746154568,333729.46584414999,367580.95907848404,404808.1297921426,445755.13526655501,490792.86720692459,540312.53546796751,594714.62404527271,654393.41978853056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,5798232.159274932]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":23124.994230587432},{"$f":"$B29","v":24244.360763943034},{"$f":"$B30","v":29683.968968831599},{"$f":"$B31","v":24681.669132369523},{"$f":"$B32","v":35290.750446920545},{"$f":"$B33","v":50330.336006941361},{"$f":"$B34","v":70998.450750248638},{"$f":"$B35","v":94904.564328805951},{"$f":"$B36","v":168383.72114844105},{"$f":"$B37","v":185878.94222872355},{"$f":"$B38","v":205103.71145000996},{"$f":"$B39","v":226225.52560360447},{"$f":"$B40","v":249430.30449402324},{"$f":"$B41","v":274924.73576990853},{"$f":"$B42","v":302938.98746154574},{"$f":"$B43","v":333729.46584415005},{"$f":"$B44","v":367580.95907848404},{"$f":"$B45","v":404808.1297921426},{"$f":"$B46","v":445755.13526655501},{"$f":"$B47","v":490792.86720692448},{"$f":"$B48","v":540312.53546796762},{"$f":"$B49","v":594714.62404527271},{"$f":"$B50","v":654393.41978853056},{"$f":"$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:$BZ321)","v":5798232.159274932}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":2312.4994230587431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":2312.4994230587431}]
[{"$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":2312.4994230587431},{"$f":"D$321*$A323","v":2424.4360763943037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4736.9354994530468]
[0.1,3,2312.4994230587431,{"$f":"D$321*$A324","v":2424.4360763943037},{"$f":"E$321*$A323","v":2968.39689688316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7705.3323963362072]
[0.1,4,2312.4994230587431,2424.4360763943037,{"$f":"E$321*$A324","v":2968.39689688316},{"$f":"F$321*$A323","v":2468.1669132369525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10173.499309573159]
[0.1,5,2312.4994230587431,2424.4360763943037,2968.39689688316,{"$f":"F$321*$A324","v":2468.1669132369525},{"$f":"G$321*$A323","v":3529.0750446920547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13702.574354265213]
[0.1,6,2312.4994230587431,2424.4360763943037,2968.39689688316,2468.1669132369525,{"$f":"G$321*$A324","v":3529.0750446920547},{"$f":"H$321*$A323","v":5033.0336006941361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18735.607954959349]
[0.1,7,2312.4994230587431,2424.4360763943037,2968.39689688316,2468.1669132369525,3529.0750446920547,{"$f":"H$321*$A324","v":5033.0336006941361},{"$f":"I$321*$A323","v":7099.8450750248639},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25835.453029984212]
[0.1,8,2312.4994230587431,2424.4360763943037,2968.39689688316,2468.1669132369525,3529.0750446920547,5033.0336006941361,{"$f":"I$321*$A324","v":7099.8450750248639},{"$f":"J$321*$A323","v":9490.4564328805955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35325.909462864809]
[0.1,9,2312.4994230587431,2424.4360763943037,2968.39689688316,2468.1669132369525,3529.0750446920547,5033.0336006941361,7099.8450750248639,{"$f":"J$321*$A324","v":9490.4564328805955},{"$f":"K$321*$A323","v":16838.372114844107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52164.281577708913]
[0.1,10,2312.4994230587431,2424.4360763943037,2968.39689688316,2468.1669132369525,3529.0750446920547,5033.0336006941361,7099.8450750248639,9490.4564328805955,{"$f":"K$321*$A324","v":16838.372114844107},{"$f":"L$321*$A323","v":18587.894222872357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70752.175800581274]
[0,11,0,2424.4360763943037,2968.39689688316,2468.1669132369525,3529.0750446920547,5033.0336006941361,7099.8450750248639,9490.4564328805955,16838.372114844107,{"$f":"L$321*$A324","v":18587.894222872357},{"$f":"M$321*$A323","v":20510.371145000998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88950.047522523542]
[0,12,0,0,2968.39689688316,2468.1669132369525,3529.0750446920547,5033.0336006941361,7099.8450750248639,9490.4564328805955,16838.372114844107,18587.894222872357,{"$f":"M$321*$A324","v":20510.371145000998},{"$f":"N$321*$A323","v":22622.552560360447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109148.16400648968]
[0,13,0,0,0,2468.1669132369525,3529.0750446920547,5033.0336006941361,7099.8450750248639,9490.4564328805955,16838.372114844107,18587.894222872357,20510.371145000998,{"$f":"N$321*$A324","v":22622.552560360447},{"$f":"O$321*$A323","v":24943.030449402326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131122.79755900885]
[0,14,0,0,0,0,3529.0750446920547,5033.0336006941361,7099.8450750248639,9490.4564328805955,16838.372114844107,18587.894222872357,20510.371145000998,22622.552560360447,{"$f":"O$321*$A324","v":24943.030449402326},{"$f":"P$321*$A323","v":27492.473576990855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156147.10422276275]
[0,15,0,0,0,0,0,5033.0336006941361,7099.8450750248639,9490.4564328805955,16838.372114844107,18587.894222872357,20510.371145000998,22622.552560360447,24943.030449402326,{"$f":"P$321*$A324","v":27492.473576990855},{"$f":"Q$321*$A323","v":30293.898746154577},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182911.92792422528]
[0,16,0,0,0,0,0,0,7099.8450750248639,9490.4564328805955,16838.372114844107,18587.894222872357,20510.371145000998,22622.552560360447,24943.030449402326,27492.473576990855,{"$f":"Q$321*$A324","v":30293.898746154577},{"$f":"R$321*$A323","v":33372.946584415004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211251.84090794614]
[0,17,0,0,0,0,0,0,0,9490.4564328805955,16838.372114844107,18587.894222872357,20510.371145000998,22622.552560360447,24943.030449402326,27492.473576990855,30293.898746154577,{"$f":"R$321*$A324","v":33372.946584415004},{"$f":"S$321*$A323","v":36758.095907848408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240910.09174076968]
[0,18,0,0,0,0,0,0,0,0,16838.372114844107,18587.894222872357,20510.371145000998,22622.552560360447,24943.030449402326,27492.473576990855,30293.898746154577,33372.946584415004,{"$f":"S$321*$A324","v":36758.095907848408},{"$f":"T$321*$A323","v":40480.812979214264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271900.44828710333]
[0,19,0,0,0,0,0,0,0,0,0,18587.894222872357,20510.371145000998,22622.552560360447,24943.030449402326,27492.473576990855,30293.898746154577,33372.946584415004,36758.095907848408,{"$f":"T$321*$A324","v":40480.812979214264},{"$f":"U$321*$A323","v":44575.513526655501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299637.58969891479]
[0,20,0,0,0,0,0,0,0,0,0,0,20510.371145000998,22622.552560360447,24943.030449402326,27492.473576990855,30293.898746154577,33372.946584415004,36758.095907848408,40480.812979214264,{"$f":"U$321*$A324","v":44575.513526655501},{"$f":"V$321*$A323","v":49079.286720692449},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330128.98219673487]
[0,21,0,0,0,0,0,0,0,0,0,0,0,22622.552560360447,24943.030449402326,27492.473576990855,30293.898746154577,33372.946584415004,36758.095907848408,40480.812979214264,44575.513526655501,{"$f":"V$321*$A324","v":49079.286720692449},{"$f":"W$321*$A323","v":54031.253546796768},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363649.86459853058]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,24943.030449402326,27492.473576990855,30293.898746154577,33372.946584415004,36758.095907848408,40480.812979214264,44575.513526655501,49079.286720692449,{"$f":"W$321*$A324","v":54031.253546796768},{"$f":"X$321*$A323","v":59471.462404527272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400498.77444269747]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,27492.473576990855,30293.898746154577,33372.946584415004,36758.095907848408,40480.812979214264,44575.513526655501,49079.286720692449,54031.253546796768,{"$f":"X$321*$A324","v":59471.462404527272},{"$f":"Y$321*$A323","v":65439.341978853059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440995.08597214817]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30293.898746154577,33372.946584415004,36758.095907848408,40480.812979214264,44575.513526655501,49079.286720692449,54031.253546796768,59471.462404527272,{"$f":"Y$321*$A324","v":65439.341978853059},{"$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,413502.61239515734]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33372.946584415004,36758.095907848408,40480.812979214264,44575.513526655501,49079.286720692449,54031.253546796768,59471.462404527272,65439.341978853059,{"$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,383208.71364900272]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36758.095907848408,40480.812979214264,44575.513526655501,49079.286720692449,54031.253546796768,59471.462404527272,65439.341978853059,0,{"$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,349835.76706458774]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40480.812979214264,44575.513526655501,49079.286720692449,54031.253546796768,59471.462404527272,65439.341978853059,0,0,{"$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,313077.67115673929]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44575.513526655501,49079.286720692449,54031.253546796768,59471.462404527272,65439.341978853059,0,0,0,{"$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,272596.85817752505]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49079.286720692449,54031.253546796768,59471.462404527272,65439.341978853059,0,0,0,0,{"$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,228021.34465086955]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54031.253546796768,59471.462404527272,65439.341978853059,0,0,0,0,0,{"$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,178942.05793017708]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59471.462404527272,65439.341978853059,0,0,0,0,0,0,{"$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,124910.80438338034]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65439.341978853059,0,0,0,0,0,0,0,{"$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,65439.341978853059]
[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$398)","v":23124.994230587432},{"$f":"SUM(D$323:D$398)","v":24244.360763943037},29683.968968831607,24681.66913236953,35290.750446920545,50330.336006941361,70998.450750248652,94904.564328805965,168383.72114844105,185878.94222872358,205103.71145000999,226225.5256036045,249430.30449402321,274924.73576990853,302938.98746154568,333729.46584414999,367580.95907848404,404808.1297921426,445755.13526655501,490792.86720692459,540312.53546796751,594714.62404527271,654393.41978853056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,5798232.159274932]

{"sheet":"Sm App","index":16,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":1.2176186254375039E-49},null,{"$f":"L8","v":1.2176186254375039E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":1.6998810362499441E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":182138.0261385038},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":1304648.08005574},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":10865635.846580151},{"$f":"SUM(C25:C104)","v":10865635.846580151},null,null,{"$f":"SUM(F25:F104)","v":10865635.846580155},{"$f":"SUM(G25:G104)","v":10865635.846580155},{"$f":"SUM(H25:H104)","v":-9.049472282640636E-11},null,{"$f":"SUM(J25:J104)","v":10865635.846580155},null,{"$f":"SUM(L25:L104)","v":1199276.4500707097},2220347.1625807122,2784537.1968647144,896414.95734286204,0,41863.78091938408,527190.77892495715,19424421.842361875,1.2176186254375039E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":889155.66907838418}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B5/100","v":785090.73840637167},{"$f":"B29","v":785090.73840637167},{"$f":"I28+C29","v":785090.73840637167},78509.073840637167,157018.14768127433,{"$f":"CA230","v":78509.073840637167},16486.905506533803,690094.75905920076,78509.073840637167,737592.74873278616,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":18366.059443446375},34003.02571658144,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B5/100","v":99532.100296721328},11776.361076095574,{"$f":"AL29*$T$8","v":0},649.9794484550107,8185.1940792464011,251021.79390118329,{"$f":"S29/(1+$D$3)^(A29-1)","v":2.7267431712617934E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,251021.79390118329,0,-251021.79390118329,{"$f":"AF29-AE29","v":-251021.79390118329},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":247810.68876843355},null,{"$f":"C29-J28+AN28","v":785090.73840637167}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B6/100","v":1620763.0044221114},1620763.0044221114,2310857.7634813124,319094.44812348549,575381.63717446127,240585.37428284832,70307.215207238711,1999965.1739912254,240585.37428284832,2155411.468736269,53669.745571533094,99364.468708742002,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B6/100","v":101873.38559765941},34910.170034817689,0,1947.0918300042067,24519.736057166429,556869.97208277124,5.6757427978608296E-51,null,0,3,0,0,0,0,0,0,0,556869.97208277124,0,-556869.97208277124,-556869.97208277124,0,null,null,549746.41520813142,null,2327344.668987846]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B7/100","v":3340269.4781259871},3340269.4781259871,5340234.6521172123,893706.77021893254,1337435.4788142964,574612.32209544699,160192.86291095839,4605429.4671108071,574612.32209544699,4972832.0596140102,123823.51828438885,229247.55794820588,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B7/100","v":104148.55787600712},81405.431592464767,0,4521.9321791619886,56944.712002217064,1174704.0319778926,1.1233975364700919E-50,null,0,4,0,0,0,0,0,0,0,1174704.0319778926,0,-1174704.0319778926,-1174704.0319778926,0,null,null,1159677.0572761225,null,5427028.7728309846]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B8/100","v":1777688.8437476112},1777688.8437476112,6383118.3108584182,1646087.9766891408,1826052.9516632976,752381.20647020813,225471.06649054875,5405266.0378976613,752381.20647020813,5894192.1743780393,146765.38514201317,271722.25923882762,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B8/100","v":106474.54233523797},99451.579417247223,0,5344.3346515760486,67301.229987457788,1449440.5372425683,1.300593299638819E-50,null,0,5,0,0,0,0,0,0,0,1449440.5372425683,0,-1449440.5372425683,-1449440.5372425683,0,null,null,1430899.0955756055,null,6630105.2944831485]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B9/100","v":972522.05948657077},972522.05948657077,6377788.0973842321,2495721.3891080059,1681850.9328705806,849633.41241886525,174765.67929486022,5353389.0056705065,849633.41241886525,5865588.5515273698,146053.1549330315,270403.63222541177,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B9/100","v":108852.47378072495},102753.69221249266,0,5289.4554725586031,66610.136242516746,1549595.9572856014,1.3046550057675096E-50,null,0,6,0,0,0,0,0,0,0,1549595.9572856014,0,-1549595.9572856014,-1549595.9572856014,0,null,null,1529773.3137820384,null,6850246.147499511]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B10/100","v":107573.8941718206},107573.8941718206,5460962.8998423275,3356112.1909440532,1290770.2643913561,860390.80183604732,90379.687136614855,4510192.4108696654,860390.80183604732,4985577.6553559965,124140.8836183643,229835.12991191144,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B10/100","v":111247.22820390089},91622.799438786999,0,4452.5021142027781,56070.378886029073,1477759.7240092428,1.1673931409470997E-50,null,0,7,0,0,0,0,0,0,0,1477759.7240092428,0,-1477759.7240092428,-1477759.7240092428,0,null,null,1458856.0194304883,null,6108186.6292524664]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B11/100","v":110945.65649830908},110945.65649830908,4621138.0673679747,4227597.5584299313,926281.76059061813,871485.36748587817,11507.24255199539,3738145.4573301012,871485.36748587817,4179641.7623490379,104073.07988249105,192681.48524429067,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B11/100","v":113694.66722438671},80381.122258720919,0,3685.878530212151,46416.284690272245,1412417.8853162522,1.0469178896928465E-50,null,0,8,0,0,0,0,0,0,0,1412417.8853162522,0,-1412417.8853162522,-1412417.8853162522,0,null,null,1394350.0424782236,null,5358741.4839147283]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B12/100","v":114424.77503894684},114424.77503894684,3852570.2323690481,5110525.4034197042,588265.57076087245,882927.84498977289,-61879.077588069093,3031521.4649673444,882927.84498977289,3442045.8486681962,85706.941631838083,158678.31362360384,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B12/100","v":116195.9499033232},69025.213372016951,0,2984.1315736048236,37579.182151100118,1353097.5772452599,9.4105418495181749E-51,null,0,9,0,0,0,0,0,0,0,1353097.5772452599,0,-1353097.5772452599,-1353097.5772452599,0,null,null,1335788.5679043662,null,4601680.8914677966]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B13/100","v":118014.71689875137},118014.71689875137,3149536.1818660959,6005254.7200993523,308342.36870119773,894729.31667964801,-123141.25907547455,2377948.1242619222,894729.31667964801,2763742.1530640088,68817.179611293817,127408.51325625081,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B13/100","v":118752.2608011963},57551.516450651623,0,2338.6594232467437,29450.748496793462,1299048.1947190808,8.4770916568285755E-51,null,0,10,0,0,0,0,0,0,0,1299048.1947190808,0,-1299048.1947190808,-1299048.1947190808,0,null,null,1282430.5924745768,null,3836767.7633767752]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B14/100","v":121719.04745082755},121719.04745082755,2499667.1717127496,6912155.9415240828,165268.79856886918,906901.22142473073,-155742.8087997309,1748508.7590877498,906901.22142473073,2124087.9654002497,52889.790338466213,97920.455204951519,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B14/100","v":121364.81053882261},45956.362412219314,0,1729.8397239773024,21783.879321723336,1248546.3589648909,7.6447341809027058E-51,null,0,11,0,0,0,0,0,0,0,1248546.3589648909,0,-1248546.3589648909,-1248546.3589648909,0,null,null,1232574.7831130892,null,3063757.4941479545]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B15/100","v":125541.47374642287},125541.47374642287,1874050.2328341727,7753102.2364828186,118876.14559549838,840946.29495873593,-151634.73136627988,1184738.6692417166,840946.29495873593,1529394.4510379448,38081.921830844825,70505.084192849259,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B15/100","v":124034.83637067674},34235.966197044698,0,1184.7904353275899,14920.071210624439,1123908.9651961033,6.456913273414597E-51,null,0,12,0,0,0,0,0,0,0,1123908.9651961033,0,-1123908.9651961033,-1123908.9651961033,0,null,null,1109531.7679384605,null,2282397.7464696467]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B16/100","v":129485.78071611148},129485.78071611148,1314224.449957828,8444920.8090709541,122607.98413816193,691818.57258813584,-119534.22357449451,741940.10094418668,691818.57258813584,1028082.2754510073,25599.248658730081,47394.592898291441,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B16/100","v":126763.60277083164},23564.058483405333,0,750.57459598357207,9451.9892185525423,925342.63921393058,4.9880694721929252E-51,null,0,13,0,0,0,0,0,0,0,925342.63921393058,0,-925342.63921393058,-925342.63921393058,0,null,null,913505.52956638439,null,1570937.2322270223]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B17/100","v":133555.95991177834},133555.95991177834,875496.06085596501,8816068.0298376698,126458.80146613935,371147.22076671512,-51384.568053120907,555733.40814237075,371147.22076671512,715614.73449916788,17818.806889029278,32989.839260411638,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B17/100","v":129552.40203178994},15190.119293259972,0,541.36431368153842,6817.4032049693888,574057.15575985669,2.9034954851051916E-51,null,0,14,0,0,0,0,0,0,0,574057.15575985669,0,-574057.15575985669,-574057.15575985669,0,null,null,566713.73808004428,null,1012674.6195506648]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B18/100","v":137755.97266641542},137755.97266641542,693489.38080878614,9023221.9634962659,130432.43133783688,207153.93365859543,-16111.515487359295,502446.96263755002,207153.93365859543,597968.17172316811,14889.407475906884,27566.33271643805,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B18/100","v":132402.55487648933},11689.250571755476,0,473.84232208477232,5967.098465103395,400142.42008637334,1.8989639311328353E-51,null,0,15,0,0,0,0,0,0,0,400142.42008637334,0,-400142.42008637334,-400142.42008637334,0,null,null,395023.74350056233,null,779283.37145036506]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B19/100","v":142090.09742004651},142090.09742004651,644537.06005759654,9147332.7009482086,134532.8318875753,124110.73745194302,2188.6398314827802,518237.68277417077,124110.73745194302,581387.37141588365,14476.545548255503,26801.957822272238,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B19/100","v":135315.41108377208},10713.293028177242,0,479.90377494457158,6043.4303678698388,317941.2790772345,1.4157453364005756E-51,null,0,16,0,0,0,0,0,0,0,317941.2790772345,0,-317941.2790772345,-317941.2790772345,0,null,null,313874.13073409168,null,714219.5352118162]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B20/100","v":146562.61681066346},146562.61681066346,664800.29958483425,9275342.3106640354,138764.0986966262,128009.6097158273,2258.4426859677678,534532.2471830392,128009.6097158273,{"$f":"(+I44+D44)/2","v":599666.27338393673},14931.690207260024,27644.615202999485,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B20/100","v":138292.35012761506},11050.071218558051,0,495.3365580511973,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":6237.7754740280643},326661.44850433915,1.3648100359954198E-51,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,326661.44850433915,0,-326661.44850433915,-326661.44850433915,0,null,null,322482.7505607786,null,736671.4145705367]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B21/100","v":151178.01130327309},151178.01130327309,685710.25848631235,9407375.1558603588,143130.4539469718,132032.8451963237,2330.4978376361005,551346.91545235249,132032.8451963237,618528.58696933242,15401.361815536377,28514.167859286226,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B21/100","v":141334.78183042261},11397.597242369737,0,511.26987668956951,6438.4238263591169,335630.44764698728,1.3157451483231596E-51,null,0,18,0,0,0,0,0,0,0,335630.44764698728,0,-335630.44764698728,-335630.44764698728,0,null,null,331337.01703924255,null,759839.81615798245]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B22/100","v":155940.9221240051},155940.9221240051,707287.83757635765,9543559.6157651879,147636.26103437465,136184.45990482951,2404.8782372044802,568698.49943432363,136184.45990482951,637993.16850534058,15886.02989578298,29411.485068096201,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B22/100","v":144444.14703069191},11756.218396284958,0,527.72009139016961,6645.5814530959933,344855.64184017177,1.268480694128592E-51,null,0,19,0,0,0,0,0,0,0,344855.64184017177,0,-344855.64184017177,-344855.64184017177,0,null,null,340444.20128610334,null,783747.89308566391]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B23/100","v":160856.09201837439},160856.09201837439,729554.59145269799,9684028.21318198,152286.02835854827,140468.59741679183,2481.6604977688517,{"$f":"D47-J47-H47","v":586604.33353813726},140468.59741679183,658079.46249541757,16386.178616135898,30337.46322103875,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B23/100","v":147621.91826536713},12126.292877988131,0,544.70407593140646,6859.4608458050861,354344.61531905824,1.2229493346909663E-51,null,0,20,0,0,0,0,0,0,0,354344.61531905824,0,-354344.61531905824,-354344.61531905824,0,null,null,349811.79051795288,null,808419.52519920876]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B24/100","v":165928.43171508308},165928.43171508308,{"$f":"I47+C48","v":752532.76525322034},9828917.7490251977,157084.40280682559,144889.53584321737,2560.9220623577262,605082.30734764517,144889.53584321737,678807.53630043275,16902.307653880773,31293.027423449952,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B24/100","v":150869.60046720522},12508.1903924625,0,562.23924808186928,7080.2813465235313,364105.18237482116,1.179086288954574E-51,null,0,21,0,0,0,0,0,0,0,364105.18237482116,0,-364105.18237482116,-364105.18237482116,0,null,null,359447.49906448356,null,833879.3594975]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B25/100","v":171163.06077039463},171163.06077039463,776245.3681180398,9978369.4435708132,162036.18782955004,149451.69454561456,2642.7435896264492,624150.92998279887,149451.69454561456,700198.14905041934,17434.933911355442,32279.134671224332,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B25/100","v":154188.73167748374},12902.293266370158,0,580.34363279962542,7308.2699436282783,374145.40164847614,1.1368292573905451E-51,null,0,22,0,0,0,0,0,0,0,374145.40164847614,0,-374145.40164847614,-374145.40164847614,0,null,null,369359.28247947246,null,860152.88442467724]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,6,FALSE)*Inflation!$B26/100","v":176565.21313027572},176565.21313027572,800716.14311307459,10132529.081357844,167146.35044214799,154159.63778703098,2727.2096575745713,643829.29566846904,154159.63778703098,722272.71939077182,17984.590712830217,33296.772363914584,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,6,FALSE)*Inflation!$B26/100","v":157580.88377438841},13308.996045140077,0,599.03583050663894,7543.6608723156787,384473.57738612662,1.0961183037056709E-51,null,0,23,0,0,0,0,0,0,0,384473.57738612662,0,-384473.57738612662,-384473.57738612662,0,null,null,379555.338779971,null,887266.40300933842]
[2046,{"$f":"'AEG Input File'!$BX$605*Inflation!B26/100","v":0},0,643829.29566846904,10273333.123153698,135991.95011804099,140804.04179585315,-1010.5392523405537,504035.79312495643,140804.04179585315,573932.54439671268,14290.920355478145,26458.290296688454,{"$f":"'AEG Input File'!$CV$605*Inflation!$B$26/100","v":0},10996.601478334611,0,504.65602693425024,6355.1355870356429,199409.64554032424,5.3342478894077602E-52,null,0,24,0,0,0,0,0,0,0,199409.64554032424,0,-199409.64554032424,-199409.64554032424,0,null,null,196858.77007105559,null,733106.76522230741]
[2047,0,0,504035.79312495643,10400361.567682909,81998.77175559834,127028.44452921161,-9456.231282458788,386463.57987820363,127028.44452921161,445249.68650158006,11086.717193889343,20526.010547722843,0,8884.5408513968123,0,386.62333088664889,4868.7493218348454,172781.0857749421,4.3366995268252005E-52,null,0,25,0,0,0,0,0,0,0,172781.0857749421,0,-172781.0857749421,-172781.0857749421,0,null,null,170570.84648555034,null,592302.72342645423]
[2048,0,0,386463.57987820363,10513181.002470115,49615.774820146005,112819.43478720696,-13272.768593082801,286916.91368407942,112819.43478720696,336690.2467811415,8383.5871448504222,15521.420376610624,0,6979.1141834586388,0,287.77802318785433,3623.9899232713956,147615.32443858593,3.4764075175745478E-52,null,0,26,0,0,0,0,0,0,0,147615.32443858593,0,-147615.32443858593,-147615.32443858593,0,null,null,145727.00901142482,null,465274.27889724262]
[2049,0,0,286916.91368407942,10611344.175576257,30199.304852982496,98163.173106140603,-14272.412333163204,203026.15291110202,98163.173106140603,244971.53329759074,6099.7911791100087,11293.187685018933,0,5286.8226616505353,0,205.00203160208903,2581.5914938409742,123629.56815736313,2.731855277577851E-52,null,0,27,0,0,0,0,0,0,0,123629.56815736313,0,-123629.56815736313,-123629.56815736313,0,null,null,122048.08180631739,null,352454.84411003569]
[2050,0,0,203026.15291110202,10694389.54755207,10170.156276303882,83045.371975813294,-15303.795296896977,135284.5762321857,83045.371975813294,169155.36457164388,4211.9685778339326,7798.0623067527831,0,3814.3750650584261,0,137.40569709524442,1730.3505533784046,100737.53417593209,2.0886359726669287E-52,null,0,28,0,0,0,0,0,0,0,100737.53417593209,0,-100737.53417593209,-100737.53417593209,0,null,null,99448.88585569807,null,254291.67100389508]
[2051,0,0,135284.5762321857,10761840.827315483,0,67451.279763412778,-14164.768750316684,81998.065219089607,67451.279763412778,108641.32072563766,2705.1688860683776,5008.364885451896,0,2568.6944854212265,0,84.420454587026924,1063.1071593040535,78881.03563424536,1.5345468164862029E-52,null,0,29,0,0,0,0,0,0,0,78881.03563424536,0,-78881.03563424536,-78881.03563424536,0,null,null,77871.978633794424,null,171246.29902808179]
[2052,0,0,81998.065219089607,10813206.49787706,0,51365.670561575345,-10786.790817930822,41419.185475445083,51365.670561575345,61708.625347267342,1536.5447711469567,2844.7676285090247,0,1556.9252889700351,0,44.412960112365859,559.29260381638971,57907.61381413012,1.0570105192820887E-52,null,0,30,0,0,0,0,0,0,0,57907.61381413012,0,-57907.61381413012,-57907.61381413012,0,null,null,57166.851695216079,null,103795.01926466901]
[2053,0,0,41419.185475445083,10847979.325267127,0,34772.827390067032,-7302.2937519140769,13948.651837292127,34772.827390067032,27683.918656368605,689.32957454357825,1276.2286500585928,0,786.44023054640502,0,16.745461333851537,210.87566889982779,37752.446975449275,6.4658384196906046E-53,null,0,31,0,0,0,0,0,0,0,37752.446975449275,0,-37752.446975449275,-37752.446975449275,0,null,null,37269.512508394801,null,52429.348703093667]
[2054,0,0,13948.651837292127,10865635.846580155,0,17656.521313027573,-3707.8694757357903,3.4424374462105334E-10,17656.521313027573,6974.3259186462356,173.66071537429124,321.51642484959149,0,264.84781969539949,0,1.8072311725888319,22.758470177580712,18441.111974297026,2.9634864600626931E-53,null,0,32,0,0,0,0,0,0,0,18441.111974297026,0,-18441.111974297026,-18441.111974297026,0,null,null,18205.210746782141,null,17656.521313026635]
[2055,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,2.2408260545826966E-68,null,0,33,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2056,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,2.1025399026457808E-68,null,0,34,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2057,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.9727876838887345E-68,null,0,35,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2058,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.8510427511057576E-68,null,0,36,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2059,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.7368109576126181E-68,null,0,37,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2060,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.6296286515701951E-68,null,0,38,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2061,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.5290607940825886E-68,null,0,39,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2062,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.4346991934314113E-68,null,0,40,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2063,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.3461608482792375E-68,null,0,41,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2064,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.263086393117506E-68,null,0,42,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2065,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.1851386396491421E-68,null,0,43,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2066,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.112001208185569E-68,null,0,44,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2067,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.0433772435031249E-68,null,0,45,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2068,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,9.7898820994671937E-69,null,0,46,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2069,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,9.1857276089020929E-69,null,0,47,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2070,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,8.6188567796478709E-69,null,0,48,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2071,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,8.0869687574984405E-69,null,0,49,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2072,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,7.5879046788648229E-69,null,0,50,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2073,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,7.1196389082315261E-69,null,0,51,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2074,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,6.6802708163681743E-69,null,0,52,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2075,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,6.2680170659252078E-69,null,0,53,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2076,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,5.8812043731019219E-69,null,0,54,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2077,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,5.5182627160073976E-69,null,0,55,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2078,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,5.1777189621479646E-69,null,0,56,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2079,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,4.8581908891759703E-69,null,0,57,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2080,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,4.5583815746309206E-69,null,0,58,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2081,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,4.277074131901618E-69,null,0,59,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2082,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,4.0131267710433275E-69,null,0,60,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2083,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":1.5869636627030559E-11},0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,3.765468164402416E-69,null,0,61,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2084,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":1.5869636627030559E-11},0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,3.5330930982381918E-69,null,0,62,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2085,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,3.3150583926924182E-69,null,0,63,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2086,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,3.1104790735462101E-69,null,0,64,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":3.4424374462105334E-10},{"$f":"E91+J92","v":10865635.846580155},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":3.4424374462105334E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":3.4424374462105334E-10},8.5716692410642279E-12,1.5869636627030559E-11,0,{"$f":"AN92*$D$10","v":-1.4078977983444928E-11},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":3.3097551199882973E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":4.1679760915946583E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":1.4861279488243346E-11},2.9185247802259682E-69,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":1.4861279488243346E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":-1.4861279488243346E-11},-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2088,0,{"$f":"B93","v":0},3.4424374462105334E-10,10865635.846580155,0,{"$f":"CA294","v":0},0,3.4424374462105334E-10,0,3.4424374462105334E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":8.5716692410642279E-12},1.5869636627030559E-11,0,-1.4078977983444928E-11,{"$f":"AL93*$T$8","v":0},3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":2.7384163954789244E-69},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,{"$f":"AF93-AE93","v":-1.4861279488243346E-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$16","v":1.4671171967687932E-11},null,{"$f":"C93-J92+AN92","v":-9.3859853222966194E-10}]
[2089,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,2.5694228830385922E-69,null,0,67,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2090,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,2.4108583204446284E-69,null,0,68,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2091,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,2.2620791149736936E-69,null,0,69,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2092,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,2.1224813913811635E-69,null,0,70,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2093,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.9914985408508607E-69,null,0,71,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2094,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.8685989212043307E-69,null,0,72,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2095,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.7532836990350937E-69,null,0,73,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2096,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.6450848250094003E-69,null,0,74,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2097,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.5435631341154903E-69,null,0,75,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
[2098,0,0,3.4424374462105334E-10,10865635.846580155,0,0,0,3.4424374462105334E-10,0,3.4424374462105334E-10,8.5716692410642279E-12,1.5869636627030559E-11,0,-1.4078977983444928E-11,0,3.3097551199882973E-13,4.1679760915946583E-12,1.4861279488243346E-11,1.4483065631505174E-69,null,0,76,0,0,0,0,0,0,0,1.4861279488243346E-11,0,-1.4861279488243346E-11,-1.4861279488243346E-11,0,null,null,1.4671171967687932E-11,null,-9.3859853222966194E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":785090.73840637167},{"$f":"$B30","v":1620763.0044221114},{"$f":"$B31","v":3340269.4781259871},{"$f":"$B32","v":1777688.8437476112},{"$f":"$B33","v":972522.05948657077},{"$f":"$B34","v":107573.8941718206},{"$f":"$B35","v":110945.65649830908},{"$f":"$B36","v":114424.77503894684},{"$f":"$B37","v":118014.71689875137},{"$f":"$B38","v":121719.04745082755},{"$f":"$B39","v":125541.47374642287},{"$f":"$B40","v":129485.78071611148},{"$f":"$B41","v":133555.95991177834},{"$f":"$B42","v":137755.97266641542},{"$f":"$B43","v":142090.09742004651},{"$f":"$B44","v":146562.61681066346},{"$f":"$B45","v":151178.01130327309},{"$f":"$B46","v":155940.9221240051},{"$f":"$B47","v":160856.09201837439},{"$f":"$B48","v":165928.43171508308},{"$f":"$B49","v":171163.06077039463},{"$f":"$B50","v":176565.21313027572},{"$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":10865635.846580151},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":157018.14768127433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157018.14768127433,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":251229.03629003893},{"$f":"E$135*$A137","v":324152.60088442231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575381.63717446127,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,150737.42177402336,{"$f":"E$135*$A138","v":518644.16141507565},{"$f":"F$135*$A137","v":668053.89562519745},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1337435.4788142964,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,90442.453064414018,311186.49684904539,{"$f":"F$135*$A138","v":1068886.233000316},{"$f":"G$135*$A137","v":355537.76874952228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1826052.9516632976,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,90442.453064414018,186711.89810942725,641331.73980018951,{"$f":"G$135*$A138","v":568860.42999923555},{"$f":"H$135*$A137","v":194504.41189731416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1681850.9328705806,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,45221.226532207009,186711.89810942725,384799.04388011369,341316.25799954135,{"$f":"H$135*$A138","v":311207.05903570267},{"$f":"I$135*$A137","v":21514.778834364122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1290770.2643913561,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,93355.949054713623,384799.04388011369,204789.75479972479,186724.23542142159,{"$f":"I$135*$A138","v":34423.646134982591},{"$f":"J$135*$A137","v":22189.131299661818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926281.76059061813,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,192399.52194005685,204789.75479972479,112034.54125285296,20654.187680989555,{"$f":"J$135*$A138","v":35502.610079458907},{"$f":"K$135*$A137","v":22884.955007789369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588265.57076087245,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,102394.87739986239,112034.54125285296,12392.512608593734,21301.566047675344,{"$f":"K$135*$A138","v":36615.928012462988},{"$f":"L$135*$A137","v":23602.943379750275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308342.36870119773,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,56017.270626426478,12392.512608593734,12780.939628605205,21969.556807477795,{"$f":"L$135*$A138","v":37764.709407600443},{"$f":"M$135*$A137","v":24343.809490165513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165268.79856886918,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,6196.2563042968668,12780.939628605205,13181.734084486676,22658.825644560264,{"$f":"M$135*$A138","v":38950.095184264814},{"$f":"N$135*$A137","v":25108.294749284574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118876.14559549838,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,6390.4698143026026,13181.734084486676,13595.295386736158,23370.05711055889,{"$f":"N$135*$A138","v":40173.271598855317},{"$f":"O$135*$A137","v":25897.156143222295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122607.98413816193,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,6590.8670422433379,13595.295386736158,14022.034266335333,24103.96295931319,{"$f":"O$135*$A138","v":41435.449829155674},{"$f":"P$135*$A137","v":26711.191982355667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126458.80146613935,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,6797.6476933680788,14022.034266335333,14462.377775587915,24861.269897493403,{"$f":"P$135*$A138","v":42737.907171769068},{"$f":"Q$135*$A137","v":27551.194533283084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130432.43133783688,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,7011.0171331676665,14462.377775587915,14916.761938496042,25642.744303061441,{"$f":"Q$135*$A138","v":44081.911253252933},{"$f":"R$135*$A137","v":28418.019484009303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134532.8318875753,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,7231.1888877939573,14916.761938496042,15385.646581836863,26449.146751951761,{"$f":"R$135*$A138","v":45468.831174414889},{"$f":"S$135*$A137","v":29312.523362132692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138764.0986966262,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,7458.3809692480208,15385.646581836863,15869.488051171056,27281.298704648932,{"$f":"S$135*$A138","v":46900.037379412308},{"$f":"T$135*$A137","v":30235.602260654618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143130.4539469718,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,7692.8232909184317,15869.488051171056,16368.779222789359,28140.022427647385,{"$f":"T$135*$A138","v":48376.96361704739},{"$f":"U$135*$A137","v":31188.18442480102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147636.26103437465,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7934.7440255855281,16368.779222789359,16884.013456588429,29026.178170228435,{"$f":"U$135*$A138","v":49901.095079681632},{"$f":"V$135*$A137","v":32171.21840367488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152286.02835854827,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8184.3896113946794,16884.013456588429,17415.706902137059,29940.657047808978,{"$f":"V$135*$A138","v":51473.949445879807},{"$f":"W$135*$A137","v":33185.68634301662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157084.40280682559,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8442.0067282942146,17415.706902137059,17964.394228685385,30884.369667527884,{"$f":"W$135*$A138","v":53097.098148826582},{"$f":"X$135*$A137","v":34232.612154078925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162036.18782955004,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8707.8534510685295,17964.394228685385,18530.621800516728,31858.25888929595,{"$f":"X$135*$A138","v":54772.179446526279},{"$f":"Y$135*$A137","v":35313.042626055147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167146.35044214799,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8982.1971143426927,18530.621800516728,19114.955333577571,32863.307667915768,{"$f":"Y$135*$A138","v":56500.86820168823},{"$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,135991.95011804099,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9265.3109002583642,19114.955333577571,19717.98460074946,33900.52092101294,{"$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,81998.77175559834,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9557.4776667887854,19717.98460074946,20340.312552607764,0,{"$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,49615.774820146005,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9858.9923003747299,20340.312552607764,0,0,{"$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,30199.304852982496,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10170.156276303882,0,0,0,{"$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,10170.156276303882,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":785090.73840637156},1620763.0044221112,3340269.4781259876,1777688.8437476112,972522.05948657088,107573.8941718206,110945.65649830908,114424.77503894683,118014.71689875139,121719.04745082757,125541.47374642287,129485.78071611148,133555.95991177834,137755.97266641542,142090.09742004651,146562.61681066346,151178.01130327309,155940.9221240051,160856.09201837439,165928.43171508308,171163.0607703946,176565.21313027572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,10865635.846580155]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":785090.73840637167},{"$f":"$B30","v":1620763.0044221114},{"$f":"$B31","v":3340269.4781259871},{"$f":"$B32","v":1777688.8437476112},{"$f":"$B33","v":972522.05948657077},{"$f":"$B34","v":107573.8941718206},{"$f":"$B35","v":110945.65649830908},{"$f":"$B36","v":114424.77503894684},{"$f":"$B37","v":118014.71689875137},{"$f":"$B38","v":121719.04745082755},{"$f":"$B39","v":125541.47374642287},{"$f":"$B40","v":129485.78071611148},{"$f":"$B41","v":133555.95991177834},{"$f":"$B42","v":137755.97266641542},{"$f":"$B43","v":142090.09742004651},{"$f":"$B44","v":146562.61681066346},{"$f":"$B45","v":151178.01130327309},{"$f":"$B46","v":155940.9221240051},{"$f":"$B47","v":160856.09201837439},{"$f":"$B48","v":165928.43171508308},{"$f":"$B49","v":171163.06077039463},{"$f":"$B50","v":176565.21313027572},{"$f":"$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:$BZ227)","v":10865635.846580151}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":78509.073840637167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78509.073840637167]
[0.1,3,0,{"$f":"D$227*$A230","v":78509.073840637167},{"$f":"E$227*$A229","v":162076.30044221116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240585.37428284832]
[0.1,4,0,78509.073840637167,{"$f":"E$227*$A230","v":162076.30044221116},{"$f":"F$227*$A229","v":334026.94781259872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574612.32209544699]
[0.1,5,0,78509.073840637167,162076.30044221116,{"$f":"F$227*$A230","v":334026.94781259872},{"$f":"G$227*$A229","v":177768.88437476114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752381.20647020813]
[0.1,6,0,78509.073840637167,162076.30044221116,334026.94781259872,{"$f":"G$227*$A230","v":177768.88437476114},{"$f":"H$227*$A229","v":97252.20594865708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849633.41241886525]
[0.1,7,0,78509.073840637167,162076.30044221116,334026.94781259872,177768.88437476114,{"$f":"H$227*$A230","v":97252.20594865708},{"$f":"I$227*$A229","v":10757.389417182061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860390.80183604732]
[0.1,8,0,78509.073840637167,162076.30044221116,334026.94781259872,177768.88437476114,97252.20594865708,{"$f":"I$227*$A230","v":10757.389417182061},{"$f":"J$227*$A229","v":11094.565649830909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871485.36748587817]
[0.1,9,0,78509.073840637167,162076.30044221116,334026.94781259872,177768.88437476114,97252.20594865708,10757.389417182061,{"$f":"J$227*$A230","v":11094.565649830909},{"$f":"K$227*$A229","v":11442.477503894685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882927.84498977289]
[0.1,10,0,78509.073840637167,162076.30044221116,334026.94781259872,177768.88437476114,97252.20594865708,10757.389417182061,11094.565649830909,{"$f":"K$227*$A230","v":11442.477503894685},{"$f":"L$227*$A229","v":11801.471689875138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894729.31667964801]
[0,11,0,78509.073840637167,162076.30044221116,334026.94781259872,177768.88437476114,97252.20594865708,10757.389417182061,11094.565649830909,11442.477503894685,{"$f":"L$227*$A230","v":11801.471689875138},{"$f":"M$227*$A229","v":12171.904745082757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,906901.22142473073]
[0,12,0,0,162076.30044221116,334026.94781259872,177768.88437476114,97252.20594865708,10757.389417182061,11094.565649830909,11442.477503894685,11801.471689875138,{"$f":"M$227*$A230","v":12171.904745082757},{"$f":"N$227*$A229","v":12554.147374642287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,840946.29495873593]
[0,13,0,0,0,334026.94781259872,177768.88437476114,97252.20594865708,10757.389417182061,11094.565649830909,11442.477503894685,11801.471689875138,12171.904745082757,{"$f":"N$227*$A230","v":12554.147374642287},{"$f":"O$227*$A229","v":12948.578071611148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,691818.57258813584]
[0,14,0,0,0,0,177768.88437476114,97252.20594865708,10757.389417182061,11094.565649830909,11442.477503894685,11801.471689875138,12171.904745082757,12554.147374642287,{"$f":"O$227*$A230","v":12948.578071611148},{"$f":"P$227*$A229","v":13355.595991177834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371147.22076671512]
[0,15,0,0,0,0,0,97252.20594865708,10757.389417182061,11094.565649830909,11442.477503894685,11801.471689875138,12171.904745082757,12554.147374642287,12948.578071611148,{"$f":"P$227*$A230","v":13355.595991177834},{"$f":"Q$227*$A229","v":13775.597266641542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207153.93365859543]
[0,16,0,0,0,0,0,0,10757.389417182061,11094.565649830909,11442.477503894685,11801.471689875138,12171.904745082757,12554.147374642287,12948.578071611148,13355.595991177834,{"$f":"Q$227*$A230","v":13775.597266641542},{"$f":"R$227*$A229","v":14209.009742004651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124110.73745194302]
[0,17,0,0,0,0,0,0,0,11094.565649830909,11442.477503894685,11801.471689875138,12171.904745082757,12554.147374642287,12948.578071611148,13355.595991177834,13775.597266641542,{"$f":"R$227*$A230","v":14209.009742004651},{"$f":"S$227*$A229","v":14656.261681066346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128009.6097158273]
[0,18,0,0,0,0,0,0,0,0,11442.477503894685,11801.471689875138,12171.904745082757,12554.147374642287,12948.578071611148,13355.595991177834,13775.597266641542,14209.009742004651,{"$f":"S$227*$A230","v":14656.261681066346},{"$f":"T$227*$A229","v":15117.801130327309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132032.8451963237]
[0,19,0,0,0,0,0,0,0,0,0,11801.471689875138,12171.904745082757,12554.147374642287,12948.578071611148,13355.595991177834,13775.597266641542,14209.009742004651,14656.261681066346,{"$f":"T$227*$A230","v":15117.801130327309},{"$f":"U$227*$A229","v":15594.09221240051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136184.45990482951]
[0,20,0,0,0,0,0,0,0,0,0,0,12171.904745082757,12554.147374642287,12948.578071611148,13355.595991177834,13775.597266641542,14209.009742004651,14656.261681066346,15117.801130327309,{"$f":"U$227*$A230","v":15594.09221240051},{"$f":"V$227*$A229","v":16085.60920183744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140468.59741679183]
[0,21,0,0,0,0,0,0,0,0,0,0,0,12554.147374642287,12948.578071611148,13355.595991177834,13775.597266641542,14209.009742004651,14656.261681066346,15117.801130327309,15594.09221240051,{"$f":"V$227*$A230","v":16085.60920183744},{"$f":"W$227*$A229","v":16592.84317150831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144889.53584321737]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,12948.578071611148,13355.595991177834,13775.597266641542,14209.009742004651,14656.261681066346,15117.801130327309,15594.09221240051,16085.60920183744,{"$f":"W$227*$A230","v":16592.84317150831},{"$f":"X$227*$A229","v":17116.306077039462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149451.69454561456]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,13355.595991177834,13775.597266641542,14209.009742004651,14656.261681066346,15117.801130327309,15594.09221240051,16085.60920183744,16592.84317150831,{"$f":"X$227*$A230","v":17116.306077039462},{"$f":"Y$227*$A229","v":17656.521313027573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154159.63778703098]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13775.597266641542,14209.009742004651,14656.261681066346,15117.801130327309,15594.09221240051,16085.60920183744,16592.84317150831,17116.306077039462,{"$f":"Y$227*$A230","v":17656.521313027573},{"$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,140804.04179585315]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14209.009742004651,14656.261681066346,15117.801130327309,15594.09221240051,16085.60920183744,16592.84317150831,17116.306077039462,17656.521313027573,{"$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,127028.44452921161]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14656.261681066346,15117.801130327309,15594.09221240051,16085.60920183744,16592.84317150831,17116.306077039462,17656.521313027573,0,{"$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,112819.43478720696]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15117.801130327309,15594.09221240051,16085.60920183744,16592.84317150831,17116.306077039462,17656.521313027573,0,0,{"$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,98163.173106140603]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15594.09221240051,16085.60920183744,16592.84317150831,17116.306077039462,17656.521313027573,0,0,0,{"$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,83045.371975813294]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16085.60920183744,16592.84317150831,17116.306077039462,17656.521313027573,0,0,0,0,{"$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,67451.279763412778]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16592.84317150831,17116.306077039462,17656.521313027573,0,0,0,0,0,{"$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,51365.670561575345]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17116.306077039462,17656.521313027573,0,0,0,0,0,0,{"$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,34772.827390067032]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17656.521313027573,0,0,0,0,0,0,0,{"$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,17656.521313027573]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":785090.73840637179},1620763.0044221112,3340269.4781259871,1777688.8437476112,972522.059486571,107573.89417182059,110945.65649830909,114424.77503894684,118014.71689875137,121719.04745082755,125541.47374642287,129485.78071611148,133555.95991177834,137755.97266641544,142090.09742004651,146562.61681066349,151178.01130327309,155940.92212400513,160856.09201837445,165928.4317150831,171163.0607703946,176565.21313027569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,10865635.846580155]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":785090.73840637167},{"$f":"$B30","v":1620763.0044221114},{"$f":"$B31","v":3340269.4781259871},{"$f":"$B32","v":1777688.8437476112},{"$f":"$B33","v":972522.05948657077},{"$f":"$B34","v":107573.8941718206},{"$f":"$B35","v":110945.65649830908},{"$f":"$B36","v":114424.77503894684},{"$f":"$B37","v":118014.71689875137},{"$f":"$B38","v":121719.04745082755},{"$f":"$B39","v":125541.47374642287},{"$f":"$B40","v":129485.78071611148},{"$f":"$B41","v":133555.95991177834},{"$f":"$B42","v":137755.97266641542},{"$f":"$B43","v":142090.09742004651},{"$f":"$B44","v":146562.61681066346},{"$f":"$B45","v":151178.01130327309},{"$f":"$B46","v":155940.9221240051},{"$f":"$B47","v":160856.09201837439},{"$f":"$B48","v":165928.43171508308},{"$f":"$B49","v":171163.06077039463},{"$f":"$B50","v":176565.21313027572},{"$f":"$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:$BZ321)","v":10865635.846580151}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":78509.073840637167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78509.073840637167]
[0.1,3,0,{"$f":"D$321*$A324","v":78509.073840637167},{"$f":"E$321*$A323","v":162076.30044221116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240585.37428284832]
[0.1,4,0,78509.073840637167,{"$f":"E$321*$A324","v":162076.30044221116},{"$f":"F$321*$A323","v":334026.94781259872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574612.32209544699]
[0.1,5,0,78509.073840637167,162076.30044221116,{"$f":"F$321*$A324","v":334026.94781259872},{"$f":"G$321*$A323","v":177768.88437476114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752381.20647020813]
[0.1,6,0,78509.073840637167,162076.30044221116,334026.94781259872,{"$f":"G$321*$A324","v":177768.88437476114},{"$f":"H$321*$A323","v":97252.20594865708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849633.41241886525]
[0.1,7,0,78509.073840637167,162076.30044221116,334026.94781259872,177768.88437476114,{"$f":"H$321*$A324","v":97252.20594865708},{"$f":"I$321*$A323","v":10757.389417182061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860390.80183604732]
[0.1,8,0,78509.073840637167,162076.30044221116,334026.94781259872,177768.88437476114,97252.20594865708,{"$f":"I$321*$A324","v":10757.389417182061},{"$f":"J$321*$A323","v":11094.565649830909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871485.36748587817]
[0.1,9,0,78509.073840637167,162076.30044221116,334026.94781259872,177768.88437476114,97252.20594865708,10757.389417182061,{"$f":"J$321*$A324","v":11094.565649830909},{"$f":"K$321*$A323","v":11442.477503894685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882927.84498977289]
[0.1,10,0,78509.073840637167,162076.30044221116,334026.94781259872,177768.88437476114,97252.20594865708,10757.389417182061,11094.565649830909,{"$f":"K$321*$A324","v":11442.477503894685},{"$f":"L$321*$A323","v":11801.471689875138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894729.31667964801]
[0,11,0,78509.073840637167,162076.30044221116,334026.94781259872,177768.88437476114,97252.20594865708,10757.389417182061,11094.565649830909,11442.477503894685,{"$f":"L$321*$A324","v":11801.471689875138},{"$f":"M$321*$A323","v":12171.904745082757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,906901.22142473073]
[0,12,0,0,162076.30044221116,334026.94781259872,177768.88437476114,97252.20594865708,10757.389417182061,11094.565649830909,11442.477503894685,11801.471689875138,{"$f":"M$321*$A324","v":12171.904745082757},{"$f":"N$321*$A323","v":12554.147374642287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,840946.29495873593]
[0,13,0,0,0,334026.94781259872,177768.88437476114,97252.20594865708,10757.389417182061,11094.565649830909,11442.477503894685,11801.471689875138,12171.904745082757,{"$f":"N$321*$A324","v":12554.147374642287},{"$f":"O$321*$A323","v":12948.578071611148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,691818.57258813584]
[0,14,0,0,0,0,177768.88437476114,97252.20594865708,10757.389417182061,11094.565649830909,11442.477503894685,11801.471689875138,12171.904745082757,12554.147374642287,{"$f":"O$321*$A324","v":12948.578071611148},{"$f":"P$321*$A323","v":13355.595991177834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371147.22076671512]
[0,15,0,0,0,0,0,97252.20594865708,10757.389417182061,11094.565649830909,11442.477503894685,11801.471689875138,12171.904745082757,12554.147374642287,12948.578071611148,{"$f":"P$321*$A324","v":13355.595991177834},{"$f":"Q$321*$A323","v":13775.597266641542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207153.93365859543]
[0,16,0,0,0,0,0,0,10757.389417182061,11094.565649830909,11442.477503894685,11801.471689875138,12171.904745082757,12554.147374642287,12948.578071611148,13355.595991177834,{"$f":"Q$321*$A324","v":13775.597266641542},{"$f":"R$321*$A323","v":14209.009742004651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124110.73745194302]
[0,17,0,0,0,0,0,0,0,11094.565649830909,11442.477503894685,11801.471689875138,12171.904745082757,12554.147374642287,12948.578071611148,13355.595991177834,13775.597266641542,{"$f":"R$321*$A324","v":14209.009742004651},{"$f":"S$321*$A323","v":14656.261681066346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128009.6097158273]
[0,18,0,0,0,0,0,0,0,0,11442.477503894685,11801.471689875138,12171.904745082757,12554.147374642287,12948.578071611148,13355.595991177834,13775.597266641542,14209.009742004651,{"$f":"S$321*$A324","v":14656.261681066346},{"$f":"T$321*$A323","v":15117.801130327309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132032.8451963237]
[0,19,0,0,0,0,0,0,0,0,0,11801.471689875138,12171.904745082757,12554.147374642287,12948.578071611148,13355.595991177834,13775.597266641542,14209.009742004651,14656.261681066346,{"$f":"T$321*$A324","v":15117.801130327309},{"$f":"U$321*$A323","v":15594.09221240051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136184.45990482951]
[0,20,0,0,0,0,0,0,0,0,0,0,12171.904745082757,12554.147374642287,12948.578071611148,13355.595991177834,13775.597266641542,14209.009742004651,14656.261681066346,15117.801130327309,{"$f":"U$321*$A324","v":15594.09221240051},{"$f":"V$321*$A323","v":16085.60920183744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140468.59741679183]
[0,21,0,0,0,0,0,0,0,0,0,0,0,12554.147374642287,12948.578071611148,13355.595991177834,13775.597266641542,14209.009742004651,14656.261681066346,15117.801130327309,15594.09221240051,{"$f":"V$321*$A324","v":16085.60920183744},{"$f":"W$321*$A323","v":16592.84317150831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144889.53584321737]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,12948.578071611148,13355.595991177834,13775.597266641542,14209.009742004651,14656.261681066346,15117.801130327309,15594.09221240051,16085.60920183744,{"$f":"W$321*$A324","v":16592.84317150831},{"$f":"X$321*$A323","v":17116.306077039462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149451.69454561456]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,13355.595991177834,13775.597266641542,14209.009742004651,14656.261681066346,15117.801130327309,15594.09221240051,16085.60920183744,16592.84317150831,{"$f":"X$321*$A324","v":17116.306077039462},{"$f":"Y$321*$A323","v":17656.521313027573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154159.63778703098]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13775.597266641542,14209.009742004651,14656.261681066346,15117.801130327309,15594.09221240051,16085.60920183744,16592.84317150831,17116.306077039462,{"$f":"Y$321*$A324","v":17656.521313027573},{"$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,140804.04179585315]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14209.009742004651,14656.261681066346,15117.801130327309,15594.09221240051,16085.60920183744,16592.84317150831,17116.306077039462,17656.521313027573,{"$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,127028.44452921161]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14656.261681066346,15117.801130327309,15594.09221240051,16085.60920183744,16592.84317150831,17116.306077039462,17656.521313027573,0,{"$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,112819.43478720696]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15117.801130327309,15594.09221240051,16085.60920183744,16592.84317150831,17116.306077039462,17656.521313027573,0,0,{"$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,98163.173106140603]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15594.09221240051,16085.60920183744,16592.84317150831,17116.306077039462,17656.521313027573,0,0,0,{"$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,83045.371975813294]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16085.60920183744,16592.84317150831,17116.306077039462,17656.521313027573,0,0,0,0,{"$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,67451.279763412778]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16592.84317150831,17116.306077039462,17656.521313027573,0,0,0,0,0,{"$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,51365.670561575345]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17116.306077039462,17656.521313027573,0,0,0,0,0,0,{"$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,34772.827390067032]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17656.521313027573,0,0,0,0,0,0,0,{"$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,17656.521313027573]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":785090.73840637179},1620763.0044221112,3340269.4781259871,1777688.8437476112,972522.059486571,107573.89417182059,110945.65649830909,114424.77503894684,118014.71689875137,121719.04745082755,125541.47374642287,129485.78071611148,133555.95991177834,137755.97266641544,142090.09742004651,146562.61681066349,151178.01130327309,155940.92212400513,160856.09201837445,165928.4317150831,171163.0607703946,176565.21313027569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,10865635.846580155]

{"sheet":"Sm Ther-Cool","index":17,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":4.7363374424285846E-49},null,{"$f":"L8","v":4.7363374424285846E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":6.6122593983580232E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":66847.77526070048},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":478828.1914483413},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":4496027.243249164},{"$f":"SUM(C25:C104)","v":4496027.243249164},null,null,{"$f":"SUM(F25:F104)","v":4496027.2432491649},{"$f":"SUM(G25:G104)","v":4496027.2432491649},{"$f":"SUM(H25:H104)","v":-1.1141310096718371E-10},null,{"$f":"SUM(J25:J104)","v":4496027.2432491649},null,{"$f":"SUM(L25:L104)","v":496241.51479382807},918744.33060222794,85553228.096598804,370922.24756805605,0,-5384.5793076043019,-67808.031119442268,95257983.583766043,4.7363374424285846E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":3496012.7613810226}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B5/100","v":235893.55494661472},{"$f":"B29","v":235893.55494661472},{"$f":"I28+C29","v":235893.55494661472},23589.355494661475,47178.71098932295,{"$f":"CA230","v":23589.355494661475},4953.7646538789095,207350.43479807433,23589.355494661475,221621.99487234454,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":5518.3876723213789},10216.773963615084,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B5/100","v":336706.87667484448},3538.4033241992206,{"$f":"AL29*$T$8","v":0},112.75582602699937,1419.9346176106244,381102.48757327924,{"$f":"S29/(1+$D$3)^(A29-1)","v":4.1397545184877399E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,381102.48757327924,0,-381102.48757327924,{"$f":"AF29-AE29","v":-381102.48757327924},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":376227.37240924698},null,{"$f":"C29-J28+AN28","v":235893.55494661472}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B6/100","v":488261.61494725867},488261.61494725867,695612.04974533303,96004.872484048814,173138.26057236845,72415.516989387339,21151.776152426035,602044.75660351967,72415.516989387339,648828.40317442641,16155.827239043216,29910.989386341058,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B6/100","v":847614.80973886698},10508.487215988178,0,366.33034373642994,4613.1996445842497,981585.16055794747,1.0004534603808282E-50,null,0,3,0,0,0,0,0,0,0,981585.16055794747,0,-981585.16055794747,-981585.16055794747,0,null,null,969028.58888218529,null,700565.8143992119]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B7/100","v":1014215.2972216937},1014215.2972216937,1616260.0538252133,269841.91919560556,404378.33877721155,173837.04671155673,48413.671333787512,1394009.335779869,173837.04671155673,1505134.6948025413,37477.853900583279,69386.709430397153,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B7/100","v":1923883.5294687606},24635.483919472772,0,859.56478625467923,10824.503168375879,2240904.6913854014,2.1430307049580369E-50,null,0,4,0,0,0,0,0,0,0,2240904.6913854014,0,-2240904.6913854014,-2240904.6913854014,0,null,null,2212238.7319693705,null,1642365.5946315182]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B8/100","v":567456.40462978254},567456.40462978254,1961465.7404096515,500424.60637014057,558961.34363662219,230582.68717453498,68959.5178570383,1661923.5353780785,230582.68717453498,1811694.6378938649,45111.196483557236,83519.12280690718,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B8/100","v":2553180.0596989105},30539.774288246157,0,964.77540727267615,12149.420985819697,2956047.0368452482,2.6524820237552845E-50,null,0,5,0,0,0,0,0,0,0,2956047.0368452482,0,-2956047.0368452482,-2956047.0368452482,0,null,null,2918232.8786992822,null,2035984.9525497439]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B9/100","v":335708.03198223561},335708.03198223561,1997631.5673603141,764578.09674289916,526879.66851631703,264153.49037275853,55172.497410147284,1678305.5795774083,264153.49037275853,1837968.5734688612,45765.417479374642,84730.351236914503,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B9/100","v":2952049.2028818484},32116.654460361668,0,872.98023112335272,10993.443925149868,3390681.5405875309,2.8547245648729451E-50,null,0,6,0,0,0,0,0,0,0,3390681.5405875309,0,-3390681.5405875309,-3390681.5405875309,0,null,null,3347307.4784023711,null,2141110.2973574447]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B10/100","v":76512.036431277826},76512.036431277826,1754817.6160086861,1036382.7907587856,418353.41625627753,271804.69401588634,30775.23167048215,1452237.6903223176,271804.69401588634,1603527.653165502,39927.838563820995,73922.624810929643,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B10/100","v":3085319.9967162921},29302.032651239457,0,612.9987716122414,7719.4962516313371,3508609.6817814121,2.7717137029961364E-50,null,0,7,0,0,0,0,0,0,0,3508609.6817814121,0,-3508609.6817814121,-3508609.6817814121,0,null,null,3463727.0666790004,null,1953468.8434159639]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B11/100","v":80099.85113440486},80099.85113440486,1532337.5414567224,1316197.4698881125,315292.21309973125,279814.67912932683,7450.2821337849273,1245072.5801936106,279814.67912932683,1388705.0608251665,34578.756014546641,64019.303304040179,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B11/100","v":3225053.6201569815},26426.460008017239,0,369.84474399741515,4657.4565026690852,3634920.1198595786,2.6942896579317834E-50,null,0,8,0,0,0,0,0,0,0,3634920.1198595786,0,-3634920.1198595786,-3634920.1198595786,0,null,null,3588421.7243512939,null,1761764.0005344825]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B12/100","v":83870.66269203501},83870.66269203501,1328943.2428856457,1604399.2152866428,219559.74011389594,288201.74539853033,-14414.821109773222,1055156.3185968886,288201.74539853033,1192049.7807412671,29682.03954045755,54953.494892172421,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B12/100","v":3371580.8662512661},23487.29976145786,0,142.04581504122174,1788.7835792666674,3769836.2752381922,2.6218509759056627E-50,null,0,9,0,0,0,0,0,0,0,3769836.2752381922,0,-3769836.2752381922,-3769836.2752381922,0,null,null,3721612.01381088,null,1565819.9840971907]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B13/100","v":87834.252046387963},87834.252046387963,1142990.5706432764,1901384.3858898119,139957.87467644675,296985.17060316913,-32975.732144611698,878981.13218471897,296985.17060316913,1010985.8514139977,25173.547700208543,46606.447750185296,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B13/100","v":3525250.005247287},20481.787361175724,0,-72.944488134116128,-918.5902628278825,3913505.4239110635,2.5538039553000557E-50,null,0,10,0,0,0,0,0,0,0,3913505.4239110635,0,-3913505.4239110635,-3913505.4239110635,0,null,null,3863443.3270769068,null,1365452.4907450483]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B14/100","v":92000.958723386109},92000.958723386109,970982.09090810502,2207569.6523653194,99988.791726135518,306185.26647550776,-43301.259697368165,708098.0841299654,306185.26647550776,839540.08751903521,20904.548179223977,38702.798034627522,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B14/100","v":3686427.8690858395},17407.024182978977,0,-280.90677808820885,-3537.4603032343789,4065809.1388768549,2.4894574297399009E-50,null,0,11,0,0,0,0,0,0,0,4065809.1388768549,0,-4065809.1388768549,-4065809.1388768549,0,null,null,4013798.752082441,null,1160468.2788652652]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B15/100","v":96381.683051288914},96381.683051288914,804479.76718125434,2499803.7316512945,88877.316285895315,292234.07928597514,-42704.920230016767,554950.60812529596,292234.07928597514,679715.18765327521,16924.908172566553,31334.87015081599,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B15/100","v":3855500.8107402008},14259.970431615695,0,-473.70001648945447,-5965.3064101099917,4203815.6323545752,2.4151131271385418E-50,null,0,12,0,0,0,0,0,0,0,4203815.6323545752,0,-4203815.6323545752,-4203815.6323545752,0,null,null,4150039.8476133449,null,950664.69544104638]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B16/100","v":100987.90024390856},100987.90024390856,655938.50836920447,2753310.4394669347,93098.060303292354,253506.70781564011,-33685.815977593025,436117.61653115734,253506.70781564011,546028.06245018088,13596.098755009503,25171.89367895334,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B16/100","v":4032875.8505463107},11391.277745984697,0,-637.29323446732246,-8025.4365301932303,4327879.0987772373,2.332947893797605E-50,null,0,13,0,0,0,0,0,0,0,4327879.0987772373,0,-4327879.0987772373,-4327879.0987772373,0,null,null,4272516.2771989862,null,759418.51639897982]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B17/100","v":105831.76027168664},105831.76027168664,541949.376802844,2915978.7935875743,97535.72972997473,162668.35412063941,-13677.851122039583,392958.87380424421,162668.35412063941,467454.1253035441,11639.607720058248,21549.635176493382,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B17/100","v":4218981.6590007506},9176.153532825394,0,-737.00879983724769,-9281.1550874718559,4413997.2456634585,2.2325339812351168E-50,null,0,14,0,0,0,0,0,0,0,4413997.2456634585,0,-4413997.2456634585,-4413997.2456634585,0,null,null,4357532.7889674278,null,611743.56885502627]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B18/100","v":110926.0513487985},110926.0513487985,503884.92515304271,3032994.1123801153,102201.98365384436,117015.318792541,-3110.800379126294,389980.406739628,117015.318792541,446932.66594633536,11128.62338206375,20603.59590012606,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B18/100","v":4414269.8148880433},8400.0189912477799,0,-796.56232759169438,-10031.112926804422,4560589.6966996258,2.1643282251502411E-50,null,0,15,0,0,0,0,0,0,0,4560589.6966996258,0,-4560589.6966996258,-4560589.6966996258,0,null,null,4502250.0093129501,null,560001.26608318533]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B19/100","v":116284.27579280846},116284.27579280846,506264.68253243645,3128067.0555537138,107109.12078041484,95072.943173598309,2527.5972974314723,408664.14206140663,95072.943173598309,457464.41229692154,11390.863866193346,21089.109406888085,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B19/100","v":4619216.1358218212},8389.0533462517924,0,-835.78458896229415,-10525.039038327579,4743797.2819874641,2.1123425364254201E-50,null,0,16,0,0,0,0,0,0,0,4743797.2819874641,0,-4743797.2819874641,-4743797.2819874641,0,null,null,4683113.9781030575,null,559270.22308345279]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B20/100","v":121920.67172102409},121920.67172102409,530584.81378243072,3227680.8622562867,112270.11429202366,99613.806702572925,2657.8245937846541,428313.18248607317,99613.806702572925,{"$f":"(+I44+D44)/2","v":479448.99813425192},11938.280053542872,22102.598813989014,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B20/100","v":4834321.8699093238},8791.7692744631786,0,-874.09104614882835,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":-11007.432423695913},4964886.8012840468,2.0743578297956564E-50,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,4964886.8012840468,0,-4964886.8012840468,-4964886.8012840468,0,null,null,4901375.2900190111,null,586117.95163087861]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B21/100","v":127850.25015008704},127850.25015008704,556163.43263616017,3332069.7088604276,117698.64888569337,104388.84660414114,2795.0584791259676,448979.52755289304,104388.84660414114,502571.4800945266,12514.029854353712,23168.545232357679,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B21/100","v":5060115.1277253805},9215.3159261758901,0,-914.25995036782399,-11513.279612810416,5196974.3257792303,2.0373281992270481E-50,null,0,18,0,0,0,0,0,0,0,5196974.3257792303,0,-5196974.3257792303,-5196974.3257792303,0,null,null,5130493.9191463003,null,614354.3950783927]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B22/100","v":134088.93008071193},134088.93008071193,583068.45763360499,3441480.3822034365,123409.17411296914,109410.67334300885,2939.6851616916601,470718.09912890446,109410.67334300885,526893.27838125476,13119.642631693243,24289.780133375847,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B22/100","v":5297152.4090932468},9660.8171783244525,0,-956.38633963608652,-12043.777419838243,5440633.158620175,2.0012252340485344E-50,null,0,19,0,0,0,0,0,0,0,5440633.158620175,0,-5440633.158620175,-5440633.158620175,0,null,null,5371035.8348597884,null,644054.47855496348]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B23/100","v":140653.40921121513},140653.40921121513,611371.50834011962,3556172.9712629281,129416.93800817186,114692.58905949154,3092.1132792228664,{"$f":"D47-J47-H47","v":493586.80600140523},114692.58905949154,552479.15717076242,13756.731013551984,25469.289145572147,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B23/100","v":5546020.1819429724},10129.458216347546,0,-1000.5703388424275,-12600.186717948931,5696467.4923211448,1.9660214459729006E-50,null,0,20,0,0,0,0,0,0,0,5696467.4923211448,0,-5696467.4923211448,-5696467.4923211448,0,null,null,5623597.5007604314,null,675297.21442316973]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B24/100","v":147561.33186816037},147561.33186816037,{"$f":"I47+C48","v":641148.13786956563},3676421.5976368971,135738.01638193536,120248.62637396897,3252.7719016729411,517646.73959392373,120248.62637396897,579397.43873174465,14426.996224420442,26710.221925533431,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B24/100","v":5807336.2946284832},10622.489358477578,0,-1046.9173476737792,-13183.834805867644,5965113.8763573421,1.9316901610110095E-50,null,0,21,0,0,0,0,0,0,0,5965113.8763573421,0,-5965113.8763573421,-5965113.8763573421,0,null,null,5888807.3234954495,null,708165.95723183861]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B25/100","v":154831.39031111551},154831.39031111551,672478.12990503921,3802515.1947368486,142389.38308230674,126093.59709995163,3422.1150562945732,542962.41774879303,126093.59709995163,607720.27382691612,15132.23481829021,28015.904623420833,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B25/100","v":6081752.0780747803},11141.230817534777,0,-1095.5383635566743,-13796.119474679203,6247243.387595742,1.8982056253443163E-50,null,0,22,0,0,0,0,0,0,0,6247243.387595742,0,-6247243.387595742,-6247243.387595742,0,null,null,6167327.7954247184,null,742748.72116898512]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,7,FALSE)*Inflation!$B26/100","v":76856.924443282463},76856.924443282463,619819.34219207545,3926195.6942567378,132263.69740197525,123680.49951988902,1802.4715552381078,494336.37111694831,123680.49951988902,557077.85665451188,13871.238630697346,25681.289191772998,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,7,FALSE)*Inflation!$B26/100","v":6278619.0283065913},10402.680727684739,0,-1195.7885516904557,-15058.570538795851,6436000.3772861501,1.8348771492078386E-50,null,0,23,0,0,0,0,0,0,0,6436000.3772861501,0,-6436000.3772861501,-6436000.3772861501,0,null,null,6353670.1798770018,null,693512.04851231596]
[2046,{"$f":"'AEG Input File'!$BX$629*Inflation!B26/100","v":0},0,494336.37111694831,4039293.0177494581,95247.703306577634,113097.32349272036,-3748.4202390899723,384987.46786331793,113097.32349272036,439661.91949013312,10947.581795304313,20268.414488495138,{"$f":"'AEG Input File'!$CV$629*Inflation!$B$26/100","v":0},8547.4732348864036,0,385.15111265960985,4850.2096711674885,158096.15379523329,4.2291037247502278E-52,null,0,24,0,0,0,0,0,0,0,158096.15379523329,0,-158096.15379523329,-158096.15379523329,0,null,null,156073.76616493968,null,569831.54899242695]
[2047,0,0,384987.46786331793,4141297.7361072986,57693.807458728807,102004.71835784051,-9305.2912888134579,292288.04079429089,102004.71835784051,338637.75432880444,8432.0800827872299,15611.200474557885,0,6851.0133824955983,0,292.57308043826765,3684.3741005081138,136875.9594786276,3.4355028274211488E-52,null,0,25,0,0,0,0,0,0,0,136875.9594786276,0,-136875.9594786276,-136875.9594786276,0,null,null,135125.02347740976,null,456734.22549970658]
[2048,0,0,292288.04079429089,4231674.0268858587,35190.026575312681,90376.290778559662,-11589.115482681866,213500.8654984131,90376.290778559662,252894.453146352,6297.0718833441642,11658.434290046827,0,5320.9426071279913,0,214.61819296053466,2702.6878565080069,116570.0456085472,2.7452771886577402E-52,null,0,26,0,0,0,0,0,0,0,116570.0456085472,0,-116570.0456085472,-116570.0456085472,0,null,null,115078.86563584,null,354729.50714186608]
[2049,0,0,213500.8654984131,4309858.2504923157,17772.205777786392,78184.22360645725,-12686.523744020878,148003.16563597674,78184.22360645725,180752.0155671949,4500.725187623153,8332.6679176476846,0,3965.2982454495959,0,149.69500928187858,1885.1099162892654,97017.719882748832,2.1438105303651978E-52,null,0,27,0,0,0,0,0,0,0,97017.719882748832,0,-97017.719882748832,-97017.719882748832,0,null,null,95776.655935903618,null,264353.21636330639]
[2050,0,0,148003.16563597674,4375257.4490837641,4426.9588479330696,65399.198591448541,-12804.170346138248,95408.137390666438,65399.198591448541,121705.65151332159,3030.4707226817072,5610.6305347641255,0,2792.5348913527373,0,97.329362964377751,1225.6690997946087,78155.833203006114,1.6204395515227483E-52,null,0,28,0,0,0,0,0,0,0,78155.833203006114,0,-78155.833203006114,-78155.833203006114,0,null,null,77156.053091278838,null,186168.99275684915]
[2051,0,0,95408.137390666438,4427247.7546671415,0,51990.305583377354,-10917.964172509244,54335.795979798328,51990.305583377354,74871.966685232386,1864.3119704622864,3451.597664189213,0,1811.546912481009,0,56.687551774537134,713.86659109735172,59888.316273381752,1.1650636219859518E-52,null,0,29,0,0,0,0,0,0,0,59888.316273381752,0,-59888.316273381752,-59888.316273381752,0,null,null,59122.216737606388,null,120769.79416540061]
[2052,0,0,54335.795979798328,4465172.7193293972,0,37924.964662255836,-7964.2425790737252,24375.073896616217,37924.964662255836,39355.434938207269,979.95032996136092,1814.2855506513552,0,1031.6923287303489,0,26.924667214693269,339.06245373639916,42116.879992549999,7.6877602545252512E-53,null,0,30,0,0,0,0,0,0,0,42116.879992549999,0,-42116.879992549999,-42116.879992549999,0,null,null,41578.115101192714,null,68779.488582023259]
[2053,0,0,24375.073896616217,4488341.5508048367,0,23168.831475439798,-4865.4546098423571,6071.6970310187762,23168.831475439798,15223.385463817496,379.06229804905564,701.79806988198663,0,462.81785879651136,0,8.1112933725835674,102.14555344190518,24822.766548981843,4.2513799897472085E-53,null,0,31,0,0,0,0,0,0,0,24822.766548981843,0,-24822.766548981843,-24822.766548981843,0,null,null,24505.230323000356,null,30854.523919767424]
[2054,0,0,6071.6970310187762,4496027.2432491649,0,7685.6924443282469,-1613.9954133089318,-5.3887561080045998E-10,7685.6924443282469,3035.8485155091184,75.592628036177047,139.95261656497036,0,115.28538666491438,0,0.78666815065434303,9.9065155127183875,8027.2162592576815,1.2899735509150098E-53,null,0,32,0,0,0,0,0,0,0,8027.2162592576815,0,-8027.2162592576815,-8027.2162592576815,0,null,null,7924.5310105738899,null,7685.6924443276257]
[2055,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-8.2185519456210478E-68,null,0,33,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2056,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-7.7113675879912753E-68,null,0,34,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2057,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-7.2354826580862808E-68,null,0,35,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2058,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-6.7889656015094049E-68,null,0,36,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2059,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-6.3700040642027272E-68,null,0,37,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2060,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-5.9768975363401028E-68,null,0,38,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2061,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-5.6080504501812316E-68,null,0,39,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2062,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-5.2619657038718747E-68,null,0,40,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2063,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-4.9372385849041438E-68,null,0,41,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2064,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-4.6325510685730271E-68,null,0,42,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2065,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-4.3466664682873025E-68,null,0,43,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2066,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-4.0784244160211735E-68,null,0,44,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2067,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-3.8267361525329301E-68,null,0,45,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2068,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-3.5905801082342553E-68,null,0,46,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2069,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-3.3689977567735046E-68,null,0,47,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2070,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-3.161089724503204E-68,null,0,48,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2071,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-2.966012140040594E-68,null,0,49,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2072,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-2.7829732091045772E-68,null,0,50,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2073,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-2.6112300007267758E-68,null,0,51,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2074,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-2.4500854317923603E-68,null,0,52,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2075,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-2.2988854376712823E-68,null,0,53,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2076,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-2.1570163174558911E-68,null,0,54,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2077,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-2.0239022430295915E-68,null,0,55,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2078,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-1.8990029218561883E-68,null,0,56,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2079,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-1.7818114040034751E-68,null,0,57,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2080,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-1.6718520245000806E-68,null,0,58,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2081,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-1.5686784726738484E-68,null,0,59,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2082,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-1.4718719806354728E-68,null,0,60,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2083,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-2.4842165657901206E-11},0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-1.3810396235546592E-68,null,0,61,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2084,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-2.4842165657901206E-11},0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-1.2958127248298736E-68,null,0,62,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2085,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-1.2158453596784613E-68,null,0,63,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2086,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-1.1408129510734119E-68,null,0,64,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-5.3887561080045998E-10},{"$f":"E91+J92","v":4496027.2432491649},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-5.3887561080045998E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-5.3887561080045998E-10},-1.3418002708931453E-11,-2.4842165657901206E-11,0,{"$f":"AN92*$D$10","v":-9.3177732196636491E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-5.0966944643166257E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-6.4182696010179904E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-5.4505880633945962E-11},-1.0704109523278564E-68,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-5.4505880633945962E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":5.4505880633945962E-11},5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2088,0,{"$f":"B93","v":0},-5.3887561080045998E-10,4496027.2432491649,0,{"$f":"CA294","v":0},0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.3418002708931453E-11},-2.4842165657901206E-11,0,-9.3177732196636491E-12,{"$f":"AL93*$T$8","v":0},-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-1.0043536109800853E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,{"$f":"AF93-AE93","v":5.4505880633945962E-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$16","v":-5.3808633951302907E-11},null,{"$f":"C93-J92+AN92","v":-6.2118488131090999E-10}]
[2089,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-9.4237280896185507E-69,null,0,67,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2090,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-8.8421697434238203E-69,null,0,68,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2091,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-8.2965006023093341E-69,null,0,69,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2092,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-7.7845058669351435E-69,null,0,70,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2093,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-7.3041074179492038E-69,null,0,71,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2094,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-6.8533553811740083E-69,null,0,72,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2095,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-6.4304202133235082E-69,null,0,73,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2096,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-6.0335852761273363E-69,null,0,74,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2097,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-5.661239868721645E-69,null,0,75,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
[2098,0,0,-5.3887561080045998E-10,4496027.2432491649,0,0,0,-5.3887561080045998E-10,0,-5.3887561080045998E-10,-1.3418002708931453E-11,-2.4842165657901206E-11,0,-9.3177732196636491E-12,0,-5.0966944643166257E-13,-6.4182696010179904E-12,-5.4505880633945962E-11,-5.311872690025947E-69,null,0,76,0,0,0,0,0,0,0,-5.4505880633945962E-11,0,5.4505880633945962E-11,5.4505880633945962E-11,0,null,null,-5.3808633951302907E-11,null,-6.2118488131090999E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":235893.55494661472},{"$f":"$B30","v":488261.61494725867},{"$f":"$B31","v":1014215.2972216937},{"$f":"$B32","v":567456.40462978254},{"$f":"$B33","v":335708.03198223561},{"$f":"$B34","v":76512.036431277826},{"$f":"$B35","v":80099.85113440486},{"$f":"$B36","v":83870.66269203501},{"$f":"$B37","v":87834.252046387963},{"$f":"$B38","v":92000.958723386109},{"$f":"$B39","v":96381.683051288914},{"$f":"$B40","v":100987.90024390856},{"$f":"$B41","v":105831.76027168664},{"$f":"$B42","v":110926.0513487985},{"$f":"$B43","v":116284.27579280846},{"$f":"$B44","v":121920.67172102409},{"$f":"$B45","v":127850.25015008704},{"$f":"$B46","v":134088.93008071193},{"$f":"$B47","v":140653.40921121513},{"$f":"$B48","v":147561.33186816037},{"$f":"$B49","v":154831.39031111551},{"$f":"$B50","v":76856.924443282463},{"$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":4496027.243249164},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":47178.71098932295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47178.71098932295,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":75485.937582916711},{"$f":"E$135*$A137","v":97652.322989451743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173138.26057236845,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,45291.56254975003,{"$f":"E$135*$A138","v":156243.71678312277},{"$f":"F$135*$A137","v":202843.05944433875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404378.33877721155,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,27174.937529850016,93746.230069873665,{"$f":"F$135*$A138","v":324548.89511094196},{"$f":"G$135*$A137","v":113491.28092595651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558961.34363662219,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,27174.937529850016,56247.738041924196,194729.3370665652,{"$f":"G$135*$A138","v":181586.04948153041},{"$f":"H$135*$A137","v":67141.606396447125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526879.66851631703,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,13587.468764925008,56247.738041924196,116837.60223993911,108951.62968891826,{"$f":"H$135*$A138","v":107426.5702343154},{"$f":"I$135*$A137","v":15302.407286255566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418353.41625627753,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,28123.869020962098,116837.60223993911,65370.977813350946,64455.942140589235,{"$f":"I$135*$A138","v":24483.851658008905},{"$f":"J$135*$A137","v":16019.970226880972},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315292.21309973125,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,58418.801119969554,65370.977813350946,38673.565284353543,14690.310994805342,{"$f":"J$135*$A138","v":25631.952363009557},{"$f":"K$135*$A137","v":16774.132538407004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219559.74011389594,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,32685.488906675473,38673.565284353543,8814.1865968832044,15379.171417805734,{"$f":"K$135*$A138","v":26838.612061451204},{"$f":"L$135*$A137","v":17566.850409277595},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139957.87467644675,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,19336.782642176771,8814.1865968832044,9227.5028506834387,16103.167236870722,{"$f":"L$135*$A138","v":28106.960654844148},{"$f":"M$135*$A137","v":18400.191744677224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99988.791726135518,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,4407.0932984416022,9227.5028506834387,9661.9003421224334,16864.176392906491,{"$f":"M$135*$A138","v":29440.306791483556},{"$f":"N$135*$A137","v":19276.336610257782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88877.316285895315,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,4613.7514253417194,9661.9003421224334,10118.505835743894,17664.184074890134,{"$f":"N$135*$A138","v":30842.138576412453},{"$f":"O$135*$A137","v":20197.580048781714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93098.060303292354,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,4830.9501710612167,10118.505835743894,10598.51044493408,18505.283145847472,{"$f":"O$135*$A138","v":32316.12807805074},{"$f":"P$135*$A137","v":21166.352054337331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97535.72972997473,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,5059.2529178719469,10598.51044493408,11103.169887508482,19389.676846830444,{"$f":"P$135*$A138","v":33866.163286939722},{"$f":"Q$135*$A137","v":22185.2102697597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102201.98365384436,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,5299.2552224670399,11103.169887508482,11633.806108098266,20319.697972163834,{"$f":"Q$135*$A138","v":35496.33643161552},{"$f":"R$135*$A137","v":23256.855158561695},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107109.12078041484,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,5551.5849437542411,11633.806108098266,12191.8187832983,21297.801858969313,{"$f":"R$135*$A138","v":37210.968253698709},{"$f":"S$135*$A137","v":24384.13434420482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112270.11429202366,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,5816.9030540491331,12191.8187832983,12778.681115381587,22326.580952219225,{"$f":"S$135*$A138","v":39014.614950727708},{"$f":"T$135*$A137","v":25570.05003001741},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117698.64888569337,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,6095.9093916491502,12778.681115381587,13395.948571331533,23408.768970436624,{"$f":"T$135*$A138","v":40912.080048027856},{"$f":"U$135*$A137","v":26817.786016142389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123409.17411296914,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6389.3405576907935,13395.948571331533,14045.261382261975,24547.248028816713,{"$f":"U$135*$A138","v":42908.457625827818},{"$f":"V$135*$A137","v":28130.681842243026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129416.93800817186,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6697.9742856657667,14045.261382261975,14728.348817290027,25745.074575496692,{"$f":"V$135*$A138","v":45009.09094758884},{"$f":"W$135*$A137","v":29512.266373632076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135738.01638193536,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7022.6306911309875,14728.348817290027,15447.044745298013,27005.454568553305,{"$f":"W$135*$A138","v":47219.626197811318},{"$f":"X$135*$A137","v":30966.278062223104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142389.38308230674,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7364.1744086450135,15447.044745298013,16203.272741131983,28331.775718686793,{"$f":"X$135*$A138","v":49546.04489955696},{"$f":"Y$135*$A137","v":15371.384888656494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132263.69740197525,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7723.5223726490067,16203.272741131983,16999.065431212075,29727.626939734178,{"$f":"Y$135*$A138","v":24594.21582185039},{"$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,95247.703306577634,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8101.6363705659915,16999.065431212075,17836.576163840506,14756.529493110233,{"$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,57693.807458728807,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8499.5327156060375,17836.576163840506,8853.9176958661392,0,{"$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,35190.026575312681,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8918.2880819202528,8853.9176958661392,0,0,{"$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,17772.205777786392,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4426.9588479330696,0,0,0,{"$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,4426.9588479330696,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":235893.55494661475},488261.61494725867,1014215.2972216938,567456.40462978254,335708.03198223567,76512.036431277826,80099.851134404846,83870.662692035025,87834.252046387963,92000.958723386109,96381.683051288914,100987.90024390859,105831.76027168662,110926.0513487985,116284.27579280848,121920.67172102409,127850.25015008706,134088.93008071193,140653.40921121516,147561.3318681604,154831.39031111551,76856.924443282463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,4496027.2432491649]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":235893.55494661472},{"$f":"$B30","v":488261.61494725867},{"$f":"$B31","v":1014215.2972216937},{"$f":"$B32","v":567456.40462978254},{"$f":"$B33","v":335708.03198223561},{"$f":"$B34","v":76512.036431277826},{"$f":"$B35","v":80099.85113440486},{"$f":"$B36","v":83870.66269203501},{"$f":"$B37","v":87834.252046387963},{"$f":"$B38","v":92000.958723386109},{"$f":"$B39","v":96381.683051288914},{"$f":"$B40","v":100987.90024390856},{"$f":"$B41","v":105831.76027168664},{"$f":"$B42","v":110926.0513487985},{"$f":"$B43","v":116284.27579280846},{"$f":"$B44","v":121920.67172102409},{"$f":"$B45","v":127850.25015008704},{"$f":"$B46","v":134088.93008071193},{"$f":"$B47","v":140653.40921121513},{"$f":"$B48","v":147561.33186816037},{"$f":"$B49","v":154831.39031111551},{"$f":"$B50","v":76856.924443282463},{"$f":"$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:$BZ227)","v":4496027.243249164}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":23589.355494661475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23589.355494661475]
[0.1,3,0,{"$f":"D$227*$A230","v":23589.355494661475},{"$f":"E$227*$A229","v":48826.161494725871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72415.516989387339]
[0.1,4,0,23589.355494661475,{"$f":"E$227*$A230","v":48826.161494725871},{"$f":"F$227*$A229","v":101421.52972216938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173837.04671155673]
[0.1,5,0,23589.355494661475,48826.161494725871,{"$f":"F$227*$A230","v":101421.52972216938},{"$f":"G$227*$A229","v":56745.640462978256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230582.68717453498]
[0.1,6,0,23589.355494661475,48826.161494725871,101421.52972216938,{"$f":"G$227*$A230","v":56745.640462978256},{"$f":"H$227*$A229","v":33570.803198223563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264153.49037275853]
[0.1,7,0,23589.355494661475,48826.161494725871,101421.52972216938,56745.640462978256,{"$f":"H$227*$A230","v":33570.803198223563},{"$f":"I$227*$A229","v":7651.2036431277829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271804.69401588634]
[0.1,8,0,23589.355494661475,48826.161494725871,101421.52972216938,56745.640462978256,33570.803198223563,{"$f":"I$227*$A230","v":7651.2036431277829},{"$f":"J$227*$A229","v":8009.9851134404862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279814.67912932683]
[0.1,9,0,23589.355494661475,48826.161494725871,101421.52972216938,56745.640462978256,33570.803198223563,7651.2036431277829,{"$f":"J$227*$A230","v":8009.9851134404862},{"$f":"K$227*$A229","v":8387.0662692035021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288201.74539853033]
[0.1,10,0,23589.355494661475,48826.161494725871,101421.52972216938,56745.640462978256,33570.803198223563,7651.2036431277829,8009.9851134404862,{"$f":"K$227*$A230","v":8387.0662692035021},{"$f":"L$227*$A229","v":8783.4252046387974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296985.17060316913]
[0,11,0,23589.355494661475,48826.161494725871,101421.52972216938,56745.640462978256,33570.803198223563,7651.2036431277829,8009.9851134404862,8387.0662692035021,{"$f":"L$227*$A230","v":8783.4252046387974},{"$f":"M$227*$A229","v":9200.095872338612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306185.26647550776]
[0,12,0,0,48826.161494725871,101421.52972216938,56745.640462978256,33570.803198223563,7651.2036431277829,8009.9851134404862,8387.0662692035021,8783.4252046387974,{"$f":"M$227*$A230","v":9200.095872338612},{"$f":"N$227*$A229","v":9638.168305128891},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292234.07928597514]
[0,13,0,0,0,101421.52972216938,56745.640462978256,33570.803198223563,7651.2036431277829,8009.9851134404862,8387.0662692035021,8783.4252046387974,9200.095872338612,{"$f":"N$227*$A230","v":9638.168305128891},{"$f":"O$227*$A229","v":10098.790024390857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253506.70781564011]
[0,14,0,0,0,0,56745.640462978256,33570.803198223563,7651.2036431277829,8009.9851134404862,8387.0662692035021,8783.4252046387974,9200.095872338612,9638.168305128891,{"$f":"O$227*$A230","v":10098.790024390857},{"$f":"P$227*$A229","v":10583.176027168665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162668.35412063941]
[0,15,0,0,0,0,0,33570.803198223563,7651.2036431277829,8009.9851134404862,8387.0662692035021,8783.4252046387974,9200.095872338612,9638.168305128891,10098.790024390857,{"$f":"P$227*$A230","v":10583.176027168665},{"$f":"Q$227*$A229","v":11092.60513487985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117015.318792541]
[0,16,0,0,0,0,0,0,7651.2036431277829,8009.9851134404862,8387.0662692035021,8783.4252046387974,9200.095872338612,9638.168305128891,10098.790024390857,10583.176027168665,{"$f":"Q$227*$A230","v":11092.60513487985},{"$f":"R$227*$A229","v":11628.427579280848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95072.943173598309]
[0,17,0,0,0,0,0,0,0,8009.9851134404862,8387.0662692035021,8783.4252046387974,9200.095872338612,9638.168305128891,10098.790024390857,10583.176027168665,11092.60513487985,{"$f":"R$227*$A230","v":11628.427579280848},{"$f":"S$227*$A229","v":12192.06717210241},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99613.806702572925]
[0,18,0,0,0,0,0,0,0,0,8387.0662692035021,8783.4252046387974,9200.095872338612,9638.168305128891,10098.790024390857,10583.176027168665,11092.60513487985,11628.427579280848,{"$f":"S$227*$A230","v":12192.06717210241},{"$f":"T$227*$A229","v":12785.025015008705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104388.84660414114]
[0,19,0,0,0,0,0,0,0,0,0,8783.4252046387974,9200.095872338612,9638.168305128891,10098.790024390857,10583.176027168665,11092.60513487985,11628.427579280848,12192.06717210241,{"$f":"T$227*$A230","v":12785.025015008705},{"$f":"U$227*$A229","v":13408.893008071194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109410.67334300885]
[0,20,0,0,0,0,0,0,0,0,0,0,9200.095872338612,9638.168305128891,10098.790024390857,10583.176027168665,11092.60513487985,11628.427579280848,12192.06717210241,12785.025015008705,{"$f":"U$227*$A230","v":13408.893008071194},{"$f":"V$227*$A229","v":14065.340921121513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114692.58905949154]
[0,21,0,0,0,0,0,0,0,0,0,0,0,9638.168305128891,10098.790024390857,10583.176027168665,11092.60513487985,11628.427579280848,12192.06717210241,12785.025015008705,13408.893008071194,{"$f":"V$227*$A230","v":14065.340921121513},{"$f":"W$227*$A229","v":14756.133186816038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120248.62637396897]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,10098.790024390857,10583.176027168665,11092.60513487985,11628.427579280848,12192.06717210241,12785.025015008705,13408.893008071194,14065.340921121513,{"$f":"W$227*$A230","v":14756.133186816038},{"$f":"X$227*$A229","v":15483.139031111552},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126093.59709995163]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,10583.176027168665,11092.60513487985,11628.427579280848,12192.06717210241,12785.025015008705,13408.893008071194,14065.340921121513,14756.133186816038,{"$f":"X$227*$A230","v":15483.139031111552},{"$f":"Y$227*$A229","v":7685.6924443282469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123680.49951988902]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11092.60513487985,11628.427579280848,12192.06717210241,12785.025015008705,13408.893008071194,14065.340921121513,14756.133186816038,15483.139031111552,{"$f":"Y$227*$A230","v":7685.6924443282469},{"$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,113097.32349272036]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11628.427579280848,12192.06717210241,12785.025015008705,13408.893008071194,14065.340921121513,14756.133186816038,15483.139031111552,7685.6924443282469,{"$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,102004.71835784051]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12192.06717210241,12785.025015008705,13408.893008071194,14065.340921121513,14756.133186816038,15483.139031111552,7685.6924443282469,0,{"$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,90376.290778559662]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12785.025015008705,13408.893008071194,14065.340921121513,14756.133186816038,15483.139031111552,7685.6924443282469,0,0,{"$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,78184.22360645725]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13408.893008071194,14065.340921121513,14756.133186816038,15483.139031111552,7685.6924443282469,0,0,0,{"$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,65399.198591448541]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14065.340921121513,14756.133186816038,15483.139031111552,7685.6924443282469,0,0,0,0,{"$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,51990.305583377354]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14756.133186816038,15483.139031111552,7685.6924443282469,0,0,0,0,0,{"$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,37924.964662255836]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15483.139031111552,7685.6924443282469,0,0,0,0,0,0,{"$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,23168.831475439798]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7685.6924443282469,0,0,0,0,0,0,0,{"$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,7685.6924443282469]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":235893.55494661478},488261.61494725861,1014215.2972216938,567456.40462978266,335708.03198223567,76512.036431277826,80099.851134404875,83870.66269203501,87834.252046387977,92000.958723386124,96381.683051288899,100987.90024390856,105831.76027168665,110926.0513487985,116284.27579280848,121920.6717210241,127850.25015008707,134088.93008071199,140653.40921121516,147561.33186816037,154831.39031111551,76856.924443282463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,4496027.2432491649]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":235893.55494661472},{"$f":"$B30","v":488261.61494725867},{"$f":"$B31","v":1014215.2972216937},{"$f":"$B32","v":567456.40462978254},{"$f":"$B33","v":335708.03198223561},{"$f":"$B34","v":76512.036431277826},{"$f":"$B35","v":80099.85113440486},{"$f":"$B36","v":83870.66269203501},{"$f":"$B37","v":87834.252046387963},{"$f":"$B38","v":92000.958723386109},{"$f":"$B39","v":96381.683051288914},{"$f":"$B40","v":100987.90024390856},{"$f":"$B41","v":105831.76027168664},{"$f":"$B42","v":110926.0513487985},{"$f":"$B43","v":116284.27579280846},{"$f":"$B44","v":121920.67172102409},{"$f":"$B45","v":127850.25015008704},{"$f":"$B46","v":134088.93008071193},{"$f":"$B47","v":140653.40921121513},{"$f":"$B48","v":147561.33186816037},{"$f":"$B49","v":154831.39031111551},{"$f":"$B50","v":76856.924443282463},{"$f":"$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:$BZ321)","v":4496027.243249164}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":23589.355494661475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23589.355494661475]
[0.1,3,0,{"$f":"D$321*$A324","v":23589.355494661475},{"$f":"E$321*$A323","v":48826.161494725871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72415.516989387339]
[0.1,4,0,23589.355494661475,{"$f":"E$321*$A324","v":48826.161494725871},{"$f":"F$321*$A323","v":101421.52972216938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173837.04671155673]
[0.1,5,0,23589.355494661475,48826.161494725871,{"$f":"F$321*$A324","v":101421.52972216938},{"$f":"G$321*$A323","v":56745.640462978256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230582.68717453498]
[0.1,6,0,23589.355494661475,48826.161494725871,101421.52972216938,{"$f":"G$321*$A324","v":56745.640462978256},{"$f":"H$321*$A323","v":33570.803198223563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264153.49037275853]
[0.1,7,0,23589.355494661475,48826.161494725871,101421.52972216938,56745.640462978256,{"$f":"H$321*$A324","v":33570.803198223563},{"$f":"I$321*$A323","v":7651.2036431277829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271804.69401588634]
[0.1,8,0,23589.355494661475,48826.161494725871,101421.52972216938,56745.640462978256,33570.803198223563,{"$f":"I$321*$A324","v":7651.2036431277829},{"$f":"J$321*$A323","v":8009.9851134404862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279814.67912932683]
[0.1,9,0,23589.355494661475,48826.161494725871,101421.52972216938,56745.640462978256,33570.803198223563,7651.2036431277829,{"$f":"J$321*$A324","v":8009.9851134404862},{"$f":"K$321*$A323","v":8387.0662692035021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288201.74539853033]
[0.1,10,0,23589.355494661475,48826.161494725871,101421.52972216938,56745.640462978256,33570.803198223563,7651.2036431277829,8009.9851134404862,{"$f":"K$321*$A324","v":8387.0662692035021},{"$f":"L$321*$A323","v":8783.4252046387974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296985.17060316913]
[0,11,0,23589.355494661475,48826.161494725871,101421.52972216938,56745.640462978256,33570.803198223563,7651.2036431277829,8009.9851134404862,8387.0662692035021,{"$f":"L$321*$A324","v":8783.4252046387974},{"$f":"M$321*$A323","v":9200.095872338612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306185.26647550776]
[0,12,0,0,48826.161494725871,101421.52972216938,56745.640462978256,33570.803198223563,7651.2036431277829,8009.9851134404862,8387.0662692035021,8783.4252046387974,{"$f":"M$321*$A324","v":9200.095872338612},{"$f":"N$321*$A323","v":9638.168305128891},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292234.07928597514]
[0,13,0,0,0,101421.52972216938,56745.640462978256,33570.803198223563,7651.2036431277829,8009.9851134404862,8387.0662692035021,8783.4252046387974,9200.095872338612,{"$f":"N$321*$A324","v":9638.168305128891},{"$f":"O$321*$A323","v":10098.790024390857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253506.70781564011]
[0,14,0,0,0,0,56745.640462978256,33570.803198223563,7651.2036431277829,8009.9851134404862,8387.0662692035021,8783.4252046387974,9200.095872338612,9638.168305128891,{"$f":"O$321*$A324","v":10098.790024390857},{"$f":"P$321*$A323","v":10583.176027168665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162668.35412063941]
[0,15,0,0,0,0,0,33570.803198223563,7651.2036431277829,8009.9851134404862,8387.0662692035021,8783.4252046387974,9200.095872338612,9638.168305128891,10098.790024390857,{"$f":"P$321*$A324","v":10583.176027168665},{"$f":"Q$321*$A323","v":11092.60513487985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117015.318792541]
[0,16,0,0,0,0,0,0,7651.2036431277829,8009.9851134404862,8387.0662692035021,8783.4252046387974,9200.095872338612,9638.168305128891,10098.790024390857,10583.176027168665,{"$f":"Q$321*$A324","v":11092.60513487985},{"$f":"R$321*$A323","v":11628.427579280848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95072.943173598309]
[0,17,0,0,0,0,0,0,0,8009.9851134404862,8387.0662692035021,8783.4252046387974,9200.095872338612,9638.168305128891,10098.790024390857,10583.176027168665,11092.60513487985,{"$f":"R$321*$A324","v":11628.427579280848},{"$f":"S$321*$A323","v":12192.06717210241},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99613.806702572925]
[0,18,0,0,0,0,0,0,0,0,8387.0662692035021,8783.4252046387974,9200.095872338612,9638.168305128891,10098.790024390857,10583.176027168665,11092.60513487985,11628.427579280848,{"$f":"S$321*$A324","v":12192.06717210241},{"$f":"T$321*$A323","v":12785.025015008705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104388.84660414114]
[0,19,0,0,0,0,0,0,0,0,0,8783.4252046387974,9200.095872338612,9638.168305128891,10098.790024390857,10583.176027168665,11092.60513487985,11628.427579280848,12192.06717210241,{"$f":"T$321*$A324","v":12785.025015008705},{"$f":"U$321*$A323","v":13408.893008071194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109410.67334300885]
[0,20,0,0,0,0,0,0,0,0,0,0,9200.095872338612,9638.168305128891,10098.790024390857,10583.176027168665,11092.60513487985,11628.427579280848,12192.06717210241,12785.025015008705,{"$f":"U$321*$A324","v":13408.893008071194},{"$f":"V$321*$A323","v":14065.340921121513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114692.58905949154]
[0,21,0,0,0,0,0,0,0,0,0,0,0,9638.168305128891,10098.790024390857,10583.176027168665,11092.60513487985,11628.427579280848,12192.06717210241,12785.025015008705,13408.893008071194,{"$f":"V$321*$A324","v":14065.340921121513},{"$f":"W$321*$A323","v":14756.133186816038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120248.62637396897]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,10098.790024390857,10583.176027168665,11092.60513487985,11628.427579280848,12192.06717210241,12785.025015008705,13408.893008071194,14065.340921121513,{"$f":"W$321*$A324","v":14756.133186816038},{"$f":"X$321*$A323","v":15483.139031111552},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126093.59709995163]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,10583.176027168665,11092.60513487985,11628.427579280848,12192.06717210241,12785.025015008705,13408.893008071194,14065.340921121513,14756.133186816038,{"$f":"X$321*$A324","v":15483.139031111552},{"$f":"Y$321*$A323","v":7685.6924443282469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123680.49951988902]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11092.60513487985,11628.427579280848,12192.06717210241,12785.025015008705,13408.893008071194,14065.340921121513,14756.133186816038,15483.139031111552,{"$f":"Y$321*$A324","v":7685.6924443282469},{"$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,113097.32349272036]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11628.427579280848,12192.06717210241,12785.025015008705,13408.893008071194,14065.340921121513,14756.133186816038,15483.139031111552,7685.6924443282469,{"$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,102004.71835784051]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12192.06717210241,12785.025015008705,13408.893008071194,14065.340921121513,14756.133186816038,15483.139031111552,7685.6924443282469,0,{"$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,90376.290778559662]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12785.025015008705,13408.893008071194,14065.340921121513,14756.133186816038,15483.139031111552,7685.6924443282469,0,0,{"$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,78184.22360645725]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13408.893008071194,14065.340921121513,14756.133186816038,15483.139031111552,7685.6924443282469,0,0,0,{"$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,65399.198591448541]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14065.340921121513,14756.133186816038,15483.139031111552,7685.6924443282469,0,0,0,0,{"$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,51990.305583377354]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14756.133186816038,15483.139031111552,7685.6924443282469,0,0,0,0,0,{"$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,37924.964662255836]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15483.139031111552,7685.6924443282469,0,0,0,0,0,0,{"$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,23168.831475439798]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7685.6924443282469,0,0,0,0,0,0,0,{"$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,7685.6924443282469]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":235893.55494661478},488261.61494725861,1014215.2972216938,567456.40462978266,335708.03198223567,76512.036431277826,80099.851134404875,83870.66269203501,87834.252046387977,92000.958723386124,96381.683051288899,100987.90024390856,105831.76027168665,110926.0513487985,116284.27579280848,121920.6717210241,127850.25015008707,134088.93008071199,140653.40921121516,147561.33186816037,154831.39031111551,76856.924443282463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,4496027.2432491649]

{"sheet":"Sm Ther-Heat","index":18,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":1.5996758683407628E-50},null,{"$f":"L8","v":1.5996758683407628E-50},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":2.2332597546806296E-51},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":5896.3970585957313},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":42235.678429354622},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":367022.63975563209},{"$f":"SUM(C25:C104)","v":367022.63975563209},null,null,{"$f":"SUM(F25:F104)","v":367022.63975563215},{"$f":"SUM(G25:G104)","v":367022.6397556322},{"$f":"SUM(H25:H104)","v":-9.4786400950397365E-12},null,{"$f":"SUM(J25:J104)","v":367022.6397556322},null,{"$f":"SUM(L25:L104)","v":40509.512256500966},74999.538756011825,2489871.0775693753,30279.367779839667,0,769.52030140099157,9690.5725709623057,3131166.6554820267,1.5996758683407628E-50,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":118024.42649230314}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B5/100","v":0},{"$f":"B29","v":0},{"$f":"I28+C29","v":0},0,0,{"$f":"CA230","v":0},0,0,0,0,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":0},0,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B5/100","v":0},0,{"$f":"AL29*$T$8","v":0},0,0,0,{"$f":"S29/(1+$D$3)^(A29-1)","v":0},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,0,0,0,{"$f":"AF29-AE29","v":0},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":0},null,{"$f":"C29-J28+AN28","v":0}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B6/100","v":27440.818891356736},27440.818891356736,27440.818891356736,2744.0818891356739,5488.1637782713478,2744.0818891356739,576.25719671849151,24120.479805502568,2744.0818891356739,25780.649348429652,641.93816877589825,1188.4879349626069,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B6/100","v":9074.043563424586},411.61228337035101,0,21.213039076240854,267.13589523852056,14348.512773983877,1.4624323831353646E-52,null,0,3,0,0,0,0,0,0,0,14348.512773983877,0,-14348.512773983877,-14348.512773983877,0,null,null,14164.964635394752,null,27440.818891356736]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B7/100","v":56962.665082843763},56962.665082843763,81083.144888346331,11184.430286555724,20173.595061802909,8440.3483974200499,2463.9817995204003,70178.814691405874,8440.3483974200499,75630.979789876103,1883.2113967679149,3486.5881683132884,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B7/100","v":28112.797083346628},1224.8910312759724,0,61.71998558023536,777.2400523483376,43986.796115052421,4.2065624231884874E-52,null,0,4,0,0,0,0,0,0,0,43986.796115052421,0,-43986.796115052421,-43986.796115052421,0,null,null,43424.111000811448,null,81659.402085064823]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B8/100","v":117915.82343439449},117915.82343439449,188094.63812580035,31416.361027415223,47079.854740529394,20231.930740859498,5638.0640399306776,162224.64334501018,20231.930740859498,175159.64073540526,4361.4750543115906,8074.8594379021833,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B8/100","v":67732.206649436004},2867.023156830589,0,142.04401922902369,1788.7609645957002,105198.30002316459,9.4395182574243671E-52,null,0,5,0,0,0,0,0,0,0,105198.30002316459,0,-105198.30002316459,-105198.30002316459,0,null,null,103852.58897588433,null,191134.87712203927]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B9/100","v":62514.991648692296},62514.991648692296,224739.63499370246,57899.790933143951,64334.075860935001,26483.429905728728,7948.6356505933172,190307.56943738041,26483.429905728728,207523.60221554144,5167.3376951669816,9566.8380621364613,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B9/100","v":89916.557915426572},3501.269070448081,0,164.98348269292978,2077.6377298106086,136878.05386141039,1.1524206507534824E-51,null,0,6,0,0,0,0,0,0,0,136878.05386141039,0,-136878.05386141039,-136878.05386141039,0,null,null,135127.09106856142,null,233417.93802987208]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B10/100","v":34077.510520284734},34077.510520284734,224385.07995766515,87790.971890901157,59183.418884870123,29891.180957757202,6151.369964693713,188342.52903521425,29891.180957757202,206363.8044964397,5138.4587319613483,9513.3713872858698,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B10/100","v":103163.10226397667},3615.180279666421,0,159.36985178424302,2006.945250862115,153487.60872329387,1.2125136362345791E-51,null,0,7,0,0,0,0,0,0,0,153487.60872329387,0,-153487.60872329387,-153487.60872329387,0,null,null,151524.17423210834,null,241012.01864442808]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B11/100","v":3304.4091754687724},3304.4091754687724,191646.93821068303,118012.59376620525,45295.156643461785,30221.621875304081,3165.4423013131177,158259.87403406581,30221.621875304081,174953.40612237441,4356.3398124471223,8065.3520222414609,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B11/100","v":106525.24573484734},3216.3787029320947,0,128.62956904102398,1619.8327338398631,154133.40045065299,1.1424735979950372E-51,null,0,8,0,0,0,0,0,0,0,154133.40045065299,0,-154133.40045065299,-154133.40045065299,0,null,null,152161.70490333292,null,214425.24686213967]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B12/100","v":3412.8299765938073},3412.8299765938073,161672.70401065963,148575.49863916871,32349.538357706831,30562.904872963463,375.19303179610728,130734.60610590005,30562.904872963463,146203.65505827984,3640.471010951168,6739.9884981867008,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B12/100","v":109997.19292118624},2814.2468244514407,0,100.3865458195606,1264.168217058851,155119.35889061741,1.078826274659711E-51,null,0,9,0,0,0,0,0,0,0,155119.35889061741,0,-155119.35889061741,-155119.35889061741,0,null,null,153135.05082803304,null,187616.45496342939]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B13/100","v":3524.8309944923985},3524.8309944923985,134259.43710039245,179490.88661158143,20350.926032785781,30915.387972412704,-2218.5370073216536,105562.58613530139,30915.387972412704,119911.01161784692,2985.784189284388,5527.8976355827435,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B13/100","v":113582.55265825961},2408.6757162743747,0,74.446289150881256,937.50244969758523,156432.2469106623,1.020817010897806E-51,null,0,10,0,0,0,0,0,0,0,156432.2469106623,0,-156432.2469106623,-156432.2469106623,0,null,null,154431.14420489428,null,160578.38108495832]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B14/100","v":3640.4993118593698},3640.4993118593698,109203.08544716076,210770.32451518008,10418.569804030933,31279.437903598642,-4380.782300909219,82304.429844471335,31279.437903598642,95753.757645816047,2384.2685653808194,4414.2482274721197,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B14/100","v":117285.05152268642},1999.5523863660751,0,50.501949983038919,635.97128028299517,158049.03183577012,9.6771964233285428E-52,null,0,11,0,0,0,0,0,0,0,158049.03183577012,0,-158049.03183577012,-158049.03183577012,0,null,null,156027.24699602925,null,133303.49242440501]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B15/100","v":3759.9920297406939},3759.9920297406939,86064.421874212028,242425.76162175278,5330.4162929716877,31655.43710657271,-5528.2543708562143,59937.239138495534,31655.43710657271,73000.830506353785,1817.7206796082091,3365.3382863429097,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B15/100","v":121108.51003948034},1586.7606982582058,0,27.857587654224815,350.81072497206884,159912.43512288868,9.1870494577723159E-52,null,0,12,0,0,0,0,0,0,0,159912.43512288868,0,-159912.43512288868,-159912.43512288868,0,null,null,157866.81337334545,null,105784.04655054706]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B16/100","v":3883.4029708844264},3883.4029708844264,63820.642109379958,271725.45713627827,3668.4064239470385,29299.695514525476,-5382.5707090214719,39903.517303875953,29299.695514525476,51862.079706627956,1291.3657846950359,2390.841874475549,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B16/100","v":125056.88579281468},1170.1801862228817,0,7.4497809393392531,93.815124434017335,159310.23405810699,8.587635341090527E-52,null,0,13,0,0,0,0,0,0,0,159310.23405810699,0,-159310.23405810699,-159310.23405810699,0,null,null,157272.31574697848,null,78012.012414858778]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B17/100","v":4010.8847880588692},4010.8847880588692,43914.402091934826,295729.97462132527,3788.8094359485303,24004.517485046988,-4245.2986903106766,24155.183297198513,24004.517485046988,34034.79269456667,847.46633809471007,1569.0039432195235,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B17/100","v":129134.25006216536},790.84802532588265,0,-9.0645348709688172,-114.14972786191473,156222.87159111959,7.9015198710410919E-52,null,0,14,0,0,0,0,0,0,0,156222.87159111959,0,-156222.87159111959,-156222.87159111959,0,null,null,154224.44724308621,null,52723.201688392175]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B18/100","v":4142.5375800006659},4142.5375800006659,28297.720877199179,308357.1635209329,3913.1708864238708,12627.188899607603,-1829.943782768584,17500.475760360161,12627.188899607603,22899.09831877967,570.1875481376137,1055.6484324957428,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B18/100","v":133344.87857094026},492.91832675018782,0,-17.640221692467929,-222.14339006716355,147851.03816617178,7.0165964557694168E-52,null,0,15,0,0,0,0,0,0,0,147851.03816617178,0,-147851.03816617178,-147851.03816617178,0,null,null,145959.7074567567,null,32861.221783345856]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B19/100","v":4278.5379830577904},4278.5379830577904,21779.013743417952,315160.70705397706,4041.6213659541877,6803.5435330441524,-580.00365508889251,15555.473865462693,6803.5435330441524,18667.243804440324,464.81437073056406,860.55993938469896,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B19/100","v":137693.08327706208},367.68856300194062,0,-21.231760907707958,-267.37165934527906,145901.08626297044,6.4967588685582755E-52,null,0,16,0,0,0,0,0,0,0,145901.08626297044,0,-145901.08626297044,-145901.08626297044,0,null,null,144034.69960509636,null,24512.570866796043]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B20/100","v":4419.0244876111728},4419.0244876111728,19974.498353073865,318998.40198375384,4174.3017582041866,3837.6949297767969,70.687433969751837,16066.115989327316,3837.6949297767969,{"$f":"(+I44+D44)/2","v":18020.307171200591},448.70564856289468,830.73616059234735,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B20/100","v":142183.40515407236},331.92077732044595,0,-22.247163616128969,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":-280.15863015916574},147330.05687654958,6.1555332332465282E-52,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,147330.05687654958,0,-147330.05687654958,-147330.05687654958,0,null,null,145445.39063107275,null,22128.051821363064]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B21/100","v":4564.1084057851895},4564.1084057851895,20630.224395112506,322962.0668365623,4311.3470778631108,3963.6648528084388,73.013267261481118,16593.546275042583,3963.6648528084388,18611.885335077546,463.43594484343089,858.00791394707494,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B21/100","v":146820.48723693003},342.81697946057182,0,-22.969272936944925,-289.25215604118887,152136.19149901139,5.9640732017175846E-52,null,0,18,0,0,0,0,0,0,0,152136.19149901139,0,-152136.19149901139,-152136.19149901139,0,null,null,150190.04452186174,null,22854.465297371455]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B22/100","v":4713.9828863956409},4713.9828863956409,21307.529161438222,327055.84698035091,4452.8988374082592,4093.7801437886224,75.414925660123728,17138.334091989476,4093.7801437886224,19222.931626713849,478.65099750517481,886.17714799150849,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B22/100","v":151609.13845065265},354.07174996437982,0,-23.714868403897739,-298.64144306576316,157099.46217843267,5.7785812570143426E-52,null,0,19,0,0,0,0,0,0,0,157099.46217843267,0,-157099.46217843267,-157099.46217843267,0,null,null,155089.82436366996,null,23604.783330958657]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B23/100","v":4868.784096051525},4868.784096051525,22007.118188041,331284.02243429545,4599.1095179967697,4228.1754539445346,77.896153450969351,{"$f":"D47-J47-H47","v":17701.046580645496},4228.1754539445346,19854.082384343248,494.36665137014683,915.27319791822379,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B23/100","v":156554.32371038012},365.69680924832335,0,-24.484720341076983,-308.33619192755026,162225.01491059273,5.5988708584298613E-52,null,0,20,0,0,0,0,0,0,0,162225.01491059273,0,-162225.01491059273,-162225.01491059273,0,null,null,160149.81032399466,null,24379.787283221558]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B24/100","v":5028.6849430392404},5028.6849430392404,{"$f":"I47+C48","v":22729.731523684735},335651.01645135798,4750.1333106756883,4366.9940170625223,80.45925165876487,18282.278254963447,4366.9940170625223,20506.004889324089,510.59952174416981,945.32682539784059,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B24/100","v":161661.16888231289},377.70445158474399,0,-25.279615428064918,-318.34630928603116,167518.16777338809,5.4247614242705933E-52,null,0,21,0,0,0,0,0,0,0,167518.16777338809,0,-167518.16777338809,-167518.16777338809,0,null,null,165375.25245115231,null,25180.296772316266]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B25/100","v":5193.8645586373386},5193.8645586373386,23476.142813600785,340161.39772131015,4906.1305672875524,4510.3812699521868,83.107352440426766,18882.65419120817,4510.3812699521868,21179.398502404478,527.36702270987143,976.37027096084648,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B25/100","v":166934.9830307411},390.10750970836619,0,-26.100359879418949,-328.68194780470714,172984.42679638826,5.2560784280286538E-52,null,0,22,0,0,0,0,0,0,0,172984.42679638826,0,-172984.42679638826,-172984.42679638826,0,null,null,170771.58634082874,null,26007.167313891081]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,8,FALSE)*Inflation!$B26/100","v":5364.4559903831596},5364.4559903831596,24247.110181591328,344819.88429321221,5067.2627664552547,4658.4865719020599,85.843000856170889,19502.780608833098,4658.4865719020599,21874.945395212213,544.68614034078405,1008.4349827192831,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,8,FALSE)*Inflation!$B26/100","v":172381.21304923354},402.9186305148308,0,-26.947814333870316,-339.35394551093225,178629.43761486569,5.0926515544048351E-52,null,0,23,0,0,0,0,0,0,0,178629.43761486569,0,-178629.43761486569,-178629.43761486569,0,null,null,176344.38540855766,null,26861.242034322055]
[2046,{"$f":"'AEG Input File'!$BX$653*Inflation!B26/100","v":0},0,19502.780608833098,349077.28238630836,4125.5617597406253,4257.3980930961725,-27.685630004664898,15273.06814574159,4257.3980930961725,17387.924377287345,432.95931699445487,801.58331379294668,{"$f":"'AEG Input File'!$CV$653*Inflation!$B$26/100","v":0},333.04133193629991,0,15.291410122647292,192.56479554350784,6032.8382614860284,1.6137962973793421E-53,null,0,24,0,0,0,0,0,0,0,6032.8382614860284,0,-6032.8382614860284,-6032.8382614860284,0,null,null,5955.6653690234207,null,22202.755462419995]
[2047,0,0,15273.06814574159,352920.42672140448,2488.0552166792768,3843.1443350961063,-284.5687148675342,11714.492525513017,3843.1443350961063,13493.780335627303,335.99513035711982,622.0632734724187,0,269.1803605398573,0,11.718838103259584,147.57538024694458,5229.6773178157055,1.3126170059587042E-53,null,0,25,0,0,0,0,0,0,0,5229.6773178157055,0,-5229.6773178157055,-5229.6773178157055,0,null,null,5162.7785700341738,null,17945.357369323821]
[2048,0,0,11714.492525513017,356335.71725819481,1505.9707799662215,3415.2905367903268,-400.95714893306211,8700.1591376557517,3415.2905367903268,10207.325831584385,254.16241320645116,470.55772083604018,0,211.53319551341573,0,8.7258340026451489,109.88446632383274,4470.1541666727117,1.0527414825554589E-53,null,0,26,0,0,0,0,0,0,0,4470.1541666727117,0,-4470.1541666727117,-4470.1541666727117,0,null,null,4412.9713429596613,null,14102.213034227716]
[2049,0,0,8700.1591376557517,359309.10534622404,917.15192866965072,2973.3880880292099,-431.80959346550742,6158.5806430920493,2973.3880880292099,7429.3698903739005,184.99131027031012,342.49395194623685,0,160.30383746156085,0,6.2181872067497137,78.305659093244941,3745.701034007313,8.2769140833339162E-54,null,0,27,0,0,0,0,0,0,0,3745.701034007313,0,-3745.701034007313,-3745.701034007313,0,null,null,3697.785513888045,null,10686.92249743739]
[2050,0,0,6158.5806430920493,361826.08259367471,308.99266504606999,2516.9772474506908,-463.67676230497028,4105.2801579463285,2516.9772474506908,5131.9304005191889,127.78506697292779,236.58199146393463,0,115.7030161411227,0,4.1693690095020273,52.504882441881648,3053.7215734800598,6.3314163693351039E-54,null,0,28,0,0,0,0,0,0,0,3053.7215734800598,0,-3053.7215734800598,-3053.7215734800598,0,null,null,3014.6579492974893,null,7713.5344094081802]
[2051,0,0,4105.2801579463285,363871.66155248584,0,2045.5789588111263,-429.57158135033649,2489.2727804855385,2045.5789588111263,3297.2764692159335,82.102184083476743,152.00444523085454,0,77.948357429362332,0,2.5625973541070399,32.270799854037691,2392.4673427629646,4.6542912562753343E-54,null,0,29,0,0,0,0,0,0,0,2392.4673427629646,0,-2392.4673427629646,-2392.4673427629646,0,null,null,2361.8625731734896,null,5196.5571619574894]
[2052,0,0,2489.2727804855385,365430.36210169183,0,1558.7005492059739,-327.32711533325448,1257.899346612819,1558.7005492059739,1873.5860635491788,46.652292982374547,86.372317529617149,0,47.264673047195444,0,1.3486898655422392,16.984057462764643,1757.3225800934679,3.2077102311500934E-54,null,0,30,0,0,0,0,0,0,0,1757.3225800934679,0,-1757.3225800934679,-1757.3225800934679,0,null,null,1734.842669209489,null,3150.9782031463628]
[2053,0,0,1257.899346612819,366486.19415659388,0,1055.83205490205,-221.7247315294305,423.79202324019957,1055.83205490205,840.84568492650931,20.93705755467008,38.762986075112082,0,23.884164809105833,0,0.50869936984212505,6.4060534222203795,1146.3310161330005,1.9633140947435284E-54,null,0,31,0,0,0,0,0,0,0,1146.3310161330005,0,-1146.3310161330005,-1146.3310161330005,0,null,null,1131.6669929319555,null,1592.277653940389]
[2054,0,0,423.79202324019957,367022.6397556322,0,536.445599038316,-112.65357579804636,-7.007372460066108E-11,536.445599038316,211.89601162006474,5.2762106893396119,9.7684061356849856,0,8.0466839855750845,0,5.4907826507333862E-2,0.69145450290836719,560.28326217833148,9.0037513116317127E-55,null,0,32,0,0,0,0,0,0,0,560.28326217833148,0,-560.28326217833148,-560.28326217833148,0,null,null,553.11604202977787,null,536.44559903833897]
[2055,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-8.3493620081250605E-69,null,0,33,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2056,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-7.8341050827288981E-69,null,0,34,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2057,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-7.3506457604202938E-69,null,0,35,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2058,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-6.897021743339135E-69,null,0,36,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2059,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-6.4713918312087064E-69,null,0,37,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2060,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-6.0720284481457166E-69,null,0,38,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2061,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-5.6973106306567869E-69,null,0,39,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2062,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-5.3457174483606588E-69,null,0,40,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2063,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-5.0158218307316084E-69,null,0,41,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2064,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-4.7062847748077302E-69,null,0,42,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2065,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-4.4158499103538465E-69,null,0,43,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2066,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-4.1433384004198334E-69,null,0,44,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2067,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-3.8876441565963356E-69,null,0,45,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2068,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-3.6477293495472632E-69,null,0,46,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2069,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-3.4226201965968883E-69,null,0,47,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2070,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-3.2114030092739319E-69,null,0,48,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2071,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-3.0132204847701167E-69,null,0,49,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2072,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-2.8272682262607232E-69,null,0,50,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2073,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-2.6527914779635797E-69,null,0,51,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2074,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-2.4890820616845265E-69,null,0,52,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2075,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-2.3354755024151781E-69,null,0,53,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2076,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-2.1913483313161816E-69,null,0,54,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2077,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-2.0561155551391256E-69,null,0,55,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2078,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-1.9292282818158176E-69,null,0,56,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2079,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-1.8101714925775021E-69,null,0,57,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2080,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-1.6984619515613602E-69,null,0,58,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2081,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-1.5936462444196359E-69,null,0,59,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2082,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-1.4952989379703858E-69,null,0,60,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2083,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-3.2303987040904761E-12},0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-1.4030208534200927E-69,null,0,61,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2084,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-3.2303987040904761E-12},0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-1.3164374461494006E-69,null,0,62,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2085,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-1.2351972854857191E-69,null,0,63,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2086,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-1.1589706282923058E-69,null,0,64,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-7.007372460066108E-11},{"$f":"E91+J92","v":367022.6397556322},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-7.007372460066108E-11},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-7.007372460066108E-11},-1.7448357425564608E-12,-3.2303987040904761E-12,0,{"$f":"AN92*$D$10","v":3.4447111829649655E-13},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-6.6694503007375302E-14},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-8.398841723870833E-13},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-5.5373420037448985E-12},-1.0874480805842022E-69,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-5.5373420037448985E-12},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":5.5373420037448985E-12},5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2088,0,{"$f":"B93","v":0},-7.007372460066108E-11,367022.6397556322,0,{"$f":"CA294","v":0},0,-7.007372460066108E-11,0,-7.007372460066108E-11,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.7448357425564608E-12},-3.2303987040904761E-12,0,3.4447111829649655E-13,{"$f":"AL93*$T$8","v":0},-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,{"$f":"S93/(1+$D$3)^(A93-1)","v":-1.020339341738706E-69},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,{"$f":"AF93-AE93","v":5.5373420037448985E-12},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":-5.4665075672058318E-12},null,{"$f":"C93-J92+AN92","v":2.2964741219766438E-11}]
[2089,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-9.573720262032892E-70,null,0,67,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2090,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-8.9829055791843565E-70,null,0,68,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2091,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-8.4285513296799748E-70,null,0,69,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2092,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-7.908407462466118E-70,null,0,70,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2093,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-7.4203627819354385E-70,null,0,71,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2094,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-6.9624363788613485E-70,null,0,72,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2095,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-6.5327695901477425E-70,null,0,73,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2096,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-6.1296184547597391E-70,null,0,74,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2097,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-5.7513466352150124E-70,null,0,75,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
[2098,0,0,-7.007372460066108E-11,367022.6397556322,0,0,0,-7.007372460066108E-11,0,-7.007372460066108E-11,-1.7448357425564608E-12,-3.2303987040904761E-12,0,3.4447111829649655E-13,0,-6.6694503007375302E-14,-8.398841723870833E-13,-5.5373420037448985E-12,-5.3964187759049653E-70,null,0,76,0,0,0,0,0,0,0,-5.5373420037448985E-12,0,5.5373420037448985E-12,5.5373420037448985E-12,0,null,null,-5.4665075672058318E-12,null,2.2964741219766438E-11]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":0},{"$f":"$B30","v":27440.818891356736},{"$f":"$B31","v":56962.665082843763},{"$f":"$B32","v":117915.82343439449},{"$f":"$B33","v":62514.991648692296},{"$f":"$B34","v":34077.510520284734},{"$f":"$B35","v":3304.4091754687724},{"$f":"$B36","v":3412.8299765938073},{"$f":"$B37","v":3524.8309944923985},{"$f":"$B38","v":3640.4993118593698},{"$f":"$B39","v":3759.9920297406939},{"$f":"$B40","v":3883.4029708844264},{"$f":"$B41","v":4010.8847880588692},{"$f":"$B42","v":4142.5375800006659},{"$f":"$B43","v":4278.5379830577904},{"$f":"$B44","v":4419.0244876111728},{"$f":"$B45","v":4564.1084057851895},{"$f":"$B46","v":4713.9828863956409},{"$f":"$B47","v":4868.784096051525},{"$f":"$B48","v":5028.6849430392404},{"$f":"$B49","v":5193.8645586373386},{"$f":"$B50","v":5364.4559903831596},{"$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":367022.63975563209},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$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,0,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":0},{"$f":"E$135*$A137","v":5488.1637782713478},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5488.1637782713478,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,0,{"$f":"E$135*$A138","v":8781.0620452341554},{"$f":"F$135*$A137","v":11392.533016568754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20173.595061802909,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,0,5268.6372271404935,{"$f":"F$135*$A138","v":18228.052826510004},{"$f":"G$135*$A137","v":23583.164686878899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47079.854740529394,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,0,3161.1823362842961,10936.831695906003,{"$f":"G$135*$A138","v":37733.063499006239},{"$f":"H$135*$A137","v":12502.998329738461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64334.075860935001,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,0,3161.1823362842961,6562.0990175436009,22639.838099403743,{"$f":"H$135*$A138","v":20004.797327581535},{"$f":"I$135*$A137","v":6815.5021040569472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59183.418884870123,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,1580.591168142148,6562.0990175436009,13583.902859642245,12002.87839654892,{"$f":"I$135*$A138","v":10904.803366491115},{"$f":"J$135*$A137","v":660.88183509375449},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45295.156643461785,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,3281.0495087718004,13583.902859642245,7201.7270379293523,6542.8820198946687,{"$f":"J$135*$A138","v":1057.4109361500073},{"$f":"K$135*$A137","v":682.56599531876145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32349.538357706831,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,6791.9514298211225,7201.7270379293523,3925.7292119368012,634.44656169000427,{"$f":"K$135*$A138","v":1092.1055925100184},{"$f":"L$135*$A137","v":704.96619889847977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20350.926032785781,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,3600.8635189646761,3925.7292119368012,380.66793701400258,655.26335550601095,{"$f":"L$135*$A138","v":1127.9459182375676},{"$f":"M$135*$A137","v":728.099862371874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10418.569804030933,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,1962.8646059684006,380.66793701400258,393.15801330360659,676.76755094254054,{"$f":"M$135*$A138","v":1164.9597797949984},{"$f":"N$135*$A137","v":751.99840594813884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5330.4162929716877,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,190.33396850700129,393.15801330360659,406.06053056552429,698.97586787699902,{"$f":"N$135*$A138","v":1203.1974495170221},{"$f":"O$135*$A137","v":776.68059417688528},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3668.4064239470385,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,196.5790066518033,406.06053056552429,419.38552072619939,721.91846971021323,{"$f":"O$135*$A138","v":1242.6889506830164},{"$f":"P$135*$A137","v":802.1769576117739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3788.8094359485303,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,203.03026528276214,419.38552072619939,433.15108182612789,745.61337040980993,{"$f":"P$135*$A138","v":1283.4831321788381},{"$f":"Q$135*$A137","v":828.50751600013325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3913.1708864238708,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,209.69276036309969,433.15108182612789,447.36802224588592,770.08987930730291,{"$f":"Q$135*$A138","v":1325.6120256002132},{"$f":"R$135*$A137","v":855.70759661155807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4041.6213659541877,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,216.57554091306395,447.36802224588592,462.05392758438171,795.36721536012783,{"$f":"R$135*$A138","v":1369.1321545784929},{"$f":"S$135*$A137","v":883.80489752223457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4174.3017582041866,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,223.68401112294296,462.05392758438171,477.22032921607672,821.47929274709577,{"$f":"S$135*$A138","v":1414.0878360355753},{"$f":"T$135*$A137","v":912.82168115703791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4311.3470778631108,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,231.02696379219086,477.22032921607672,492.88757564825744,848.45270162134523,{"$f":"T$135*$A138","v":1460.5146898512608},{"$f":"U$135*$A137","v":942.7965772791282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4452.8988374082592,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238.61016460803836,492.88757564825744,509.07162097280712,876.30881391075638,{"$f":"U$135*$A138","v":1508.4745236466051},{"$f":"V$135*$A137","v":973.75681921030503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4599.1095179967697,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246.44378782412872,509.07162097280712,525.78528834645385,905.08471418796307,{"$f":"V$135*$A138","v":1558.0109107364881},{"$f":"W$135*$A137","v":1005.7369886078482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4750.1333106756883,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.53581048640356,525.78528834645385,543.0508285127778,934.80654644189281,{"$f":"W$135*$A138","v":1609.1791817725571},{"$f":"X$135*$A137","v":1038.7729117274678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4906.1305672875524,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262.89264417322693,543.0508285127778,560.88392786513566,965.50750906353414,{"$f":"X$135*$A138","v":1662.0366587639485},{"$f":"Y$135*$A137","v":1072.891198076632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5067.2627664552547,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,271.5254142563889,560.88392786513566,579.30450543812049,997.22199525836902,{"$f":"Y$135*$A138","v":1716.6259169226112},{"$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,4125.5617597406253,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,280.44196393256783,579.30450543812049,598.33319715502137,1029.9755501535667,{"$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,2488.0552166792768,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,289.65225271906024,598.33319715502137,617.98533009213998,0,{"$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,1505.9707799662215,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,299.16659857751068,617.98533009213998,0,0,{"$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,917.15192866965072,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,308.99266504606999,0,0,0,{"$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,308.99266504606999,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":0},27440.818891356736,56962.665082843763,117915.82343439449,62514.991648692303,34077.510520284734,3304.4091754687729,3412.8299765938077,3524.8309944923994,3640.4993118593702,3759.9920297406939,3883.4029708844268,4010.8847880588692,4142.5375800006659,4278.5379830577904,4419.0244876111728,4564.1084057851895,4713.9828863956409,4868.784096051525,5028.6849430392404,5193.8645586373386,5364.4559903831605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,367022.63975563215]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":0},{"$f":"$B30","v":27440.818891356736},{"$f":"$B31","v":56962.665082843763},{"$f":"$B32","v":117915.82343439449},{"$f":"$B33","v":62514.991648692296},{"$f":"$B34","v":34077.510520284734},{"$f":"$B35","v":3304.4091754687724},{"$f":"$B36","v":3412.8299765938073},{"$f":"$B37","v":3524.8309944923985},{"$f":"$B38","v":3640.4993118593698},{"$f":"$B39","v":3759.9920297406939},{"$f":"$B40","v":3883.4029708844264},{"$f":"$B41","v":4010.8847880588692},{"$f":"$B42","v":4142.5375800006659},{"$f":"$B43","v":4278.5379830577904},{"$f":"$B44","v":4419.0244876111728},{"$f":"$B45","v":4564.1084057851895},{"$f":"$B46","v":4713.9828863956409},{"$f":"$B47","v":4868.784096051525},{"$f":"$B48","v":5028.6849430392404},{"$f":"$B49","v":5193.8645586373386},{"$f":"$B50","v":5364.4559903831596},{"$f":"$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:$BZ227)","v":367022.63975563209}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$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,0]
[0.1,3,0,{"$f":"D$227*$A230","v":0},{"$f":"E$227*$A229","v":2744.0818891356739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2744.0818891356739]
[0.1,4,0,0,{"$f":"E$227*$A230","v":2744.0818891356739},{"$f":"F$227*$A229","v":5696.2665082843769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8440.3483974200499]
[0.1,5,0,0,2744.0818891356739,{"$f":"F$227*$A230","v":5696.2665082843769},{"$f":"G$227*$A229","v":11791.58234343945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20231.930740859498]
[0.1,6,0,0,2744.0818891356739,5696.2665082843769,{"$f":"G$227*$A230","v":11791.58234343945},{"$f":"H$227*$A229","v":6251.4991648692303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26483.429905728728]
[0.1,7,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,{"$f":"H$227*$A230","v":6251.4991648692303},{"$f":"I$227*$A229","v":3407.7510520284736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29891.180957757202]
[0.1,8,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,6251.4991648692303,{"$f":"I$227*$A230","v":3407.7510520284736},{"$f":"J$227*$A229","v":330.44091754687724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30221.621875304081]
[0.1,9,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,6251.4991648692303,3407.7510520284736,{"$f":"J$227*$A230","v":330.44091754687724},{"$f":"K$227*$A229","v":341.28299765938073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30562.904872963463]
[0.1,10,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,6251.4991648692303,3407.7510520284736,330.44091754687724,{"$f":"K$227*$A230","v":341.28299765938073},{"$f":"L$227*$A229","v":352.48309944923989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30915.387972412704]
[0,11,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,6251.4991648692303,3407.7510520284736,330.44091754687724,341.28299765938073,{"$f":"L$227*$A230","v":352.48309944923989},{"$f":"M$227*$A229","v":364.049931185937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31279.437903598642]
[0,12,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,6251.4991648692303,3407.7510520284736,330.44091754687724,341.28299765938073,352.48309944923989,{"$f":"M$227*$A230","v":364.049931185937},{"$f":"N$227*$A229","v":375.99920297406942},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31655.43710657271]
[0,13,0,0,0,5696.2665082843769,11791.58234343945,6251.4991648692303,3407.7510520284736,330.44091754687724,341.28299765938073,352.48309944923989,364.049931185937,{"$f":"N$227*$A230","v":375.99920297406942},{"$f":"O$227*$A229","v":388.34029708844264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29299.695514525476]
[0,14,0,0,0,0,11791.58234343945,6251.4991648692303,3407.7510520284736,330.44091754687724,341.28299765938073,352.48309944923989,364.049931185937,375.99920297406942,{"$f":"O$227*$A230","v":388.34029708844264},{"$f":"P$227*$A229","v":401.08847880588695},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24004.517485046988]
[0,15,0,0,0,0,0,6251.4991648692303,3407.7510520284736,330.44091754687724,341.28299765938073,352.48309944923989,364.049931185937,375.99920297406942,388.34029708844264,{"$f":"P$227*$A230","v":401.08847880588695},{"$f":"Q$227*$A229","v":414.25375800006663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12627.188899607603]
[0,16,0,0,0,0,0,0,3407.7510520284736,330.44091754687724,341.28299765938073,352.48309944923989,364.049931185937,375.99920297406942,388.34029708844264,401.08847880588695,{"$f":"Q$227*$A230","v":414.25375800006663},{"$f":"R$227*$A229","v":427.85379830577904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6803.5435330441524]
[0,17,0,0,0,0,0,0,0,330.44091754687724,341.28299765938073,352.48309944923989,364.049931185937,375.99920297406942,388.34029708844264,401.08847880588695,414.25375800006663,{"$f":"R$227*$A230","v":427.85379830577904},{"$f":"S$227*$A229","v":441.90244876111728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3837.6949297767969]
[0,18,0,0,0,0,0,0,0,0,341.28299765938073,352.48309944923989,364.049931185937,375.99920297406942,388.34029708844264,401.08847880588695,414.25375800006663,427.85379830577904,{"$f":"S$227*$A230","v":441.90244876111728},{"$f":"T$227*$A229","v":456.41084057851896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3963.6648528084388]
[0,19,0,0,0,0,0,0,0,0,0,352.48309944923989,364.049931185937,375.99920297406942,388.34029708844264,401.08847880588695,414.25375800006663,427.85379830577904,441.90244876111728,{"$f":"T$227*$A230","v":456.41084057851896},{"$f":"U$227*$A229","v":471.3982886395641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4093.7801437886224]
[0,20,0,0,0,0,0,0,0,0,0,0,364.049931185937,375.99920297406942,388.34029708844264,401.08847880588695,414.25375800006663,427.85379830577904,441.90244876111728,456.41084057851896,{"$f":"U$227*$A230","v":471.3982886395641},{"$f":"V$227*$A229","v":486.87840960515251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4228.1754539445346]
[0,21,0,0,0,0,0,0,0,0,0,0,0,375.99920297406942,388.34029708844264,401.08847880588695,414.25375800006663,427.85379830577904,441.90244876111728,456.41084057851896,471.3982886395641,{"$f":"V$227*$A230","v":486.87840960515251},{"$f":"W$227*$A229","v":502.86849430392408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4366.9940170625223]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,388.34029708844264,401.08847880588695,414.25375800006663,427.85379830577904,441.90244876111728,456.41084057851896,471.3982886395641,486.87840960515251,{"$f":"W$227*$A230","v":502.86849430392408},{"$f":"X$227*$A229","v":519.38645586373389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4510.3812699521868]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,401.08847880588695,414.25375800006663,427.85379830577904,441.90244876111728,456.41084057851896,471.3982886395641,486.87840960515251,502.86849430392408,{"$f":"X$227*$A230","v":519.38645586373389},{"$f":"Y$227*$A229","v":536.445599038316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4658.4865719020599]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,414.25375800006663,427.85379830577904,441.90244876111728,456.41084057851896,471.3982886395641,486.87840960515251,502.86849430392408,519.38645586373389,{"$f":"Y$227*$A230","v":536.445599038316},{"$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,4257.3980930961725]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427.85379830577904,441.90244876111728,456.41084057851896,471.3982886395641,486.87840960515251,502.86849430392408,519.38645586373389,536.445599038316,{"$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,3843.1443350961063]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,441.90244876111728,456.41084057851896,471.3982886395641,486.87840960515251,502.86849430392408,519.38645586373389,536.445599038316,0,{"$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,3415.2905367903268]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.41084057851896,471.3982886395641,486.87840960515251,502.86849430392408,519.38645586373389,536.445599038316,0,0,{"$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,2973.3880880292099]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,471.3982886395641,486.87840960515251,502.86849430392408,519.38645586373389,536.445599038316,0,0,0,{"$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,2516.9772474506908]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,486.87840960515251,502.86849430392408,519.38645586373389,536.445599038316,0,0,0,0,{"$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,2045.5789588111263]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,502.86849430392408,519.38645586373389,536.445599038316,0,0,0,0,0,{"$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,1558.7005492059739]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,519.38645586373389,536.445599038316,0,0,0,0,0,0,{"$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,1055.83205490205]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,536.445599038316,0,0,0,0,0,0,0,{"$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,536.445599038316]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":0},27440.818891356743,56962.665082843756,117915.82343439452,62514.991648692303,34077.510520284734,3304.4091754687724,3412.8299765938073,3524.830994492399,3640.4993118593707,3759.9920297406934,3883.4029708844264,4010.8847880588696,4142.5375800006659,4278.5379830577904,4419.0244876111728,4564.1084057851904,4713.9828863956418,4868.784096051525,5028.6849430392422,5193.8645586373395,5364.4559903831587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,367022.6397556322]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":0},{"$f":"$B30","v":27440.818891356736},{"$f":"$B31","v":56962.665082843763},{"$f":"$B32","v":117915.82343439449},{"$f":"$B33","v":62514.991648692296},{"$f":"$B34","v":34077.510520284734},{"$f":"$B35","v":3304.4091754687724},{"$f":"$B36","v":3412.8299765938073},{"$f":"$B37","v":3524.8309944923985},{"$f":"$B38","v":3640.4993118593698},{"$f":"$B39","v":3759.9920297406939},{"$f":"$B40","v":3883.4029708844264},{"$f":"$B41","v":4010.8847880588692},{"$f":"$B42","v":4142.5375800006659},{"$f":"$B43","v":4278.5379830577904},{"$f":"$B44","v":4419.0244876111728},{"$f":"$B45","v":4564.1084057851895},{"$f":"$B46","v":4713.9828863956409},{"$f":"$B47","v":4868.784096051525},{"$f":"$B48","v":5028.6849430392404},{"$f":"$B49","v":5193.8645586373386},{"$f":"$B50","v":5364.4559903831596},{"$f":"$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:$BZ321)","v":367022.63975563209}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$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,0]
[0.1,3,0,{"$f":"D$321*$A324","v":0},{"$f":"E$321*$A323","v":2744.0818891356739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2744.0818891356739]
[0.1,4,0,0,{"$f":"E$321*$A324","v":2744.0818891356739},{"$f":"F$321*$A323","v":5696.2665082843769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8440.3483974200499]
[0.1,5,0,0,2744.0818891356739,{"$f":"F$321*$A324","v":5696.2665082843769},{"$f":"G$321*$A323","v":11791.58234343945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20231.930740859498]
[0.1,6,0,0,2744.0818891356739,5696.2665082843769,{"$f":"G$321*$A324","v":11791.58234343945},{"$f":"H$321*$A323","v":6251.4991648692303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26483.429905728728]
[0.1,7,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,{"$f":"H$321*$A324","v":6251.4991648692303},{"$f":"I$321*$A323","v":3407.7510520284736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29891.180957757202]
[0.1,8,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,6251.4991648692303,{"$f":"I$321*$A324","v":3407.7510520284736},{"$f":"J$321*$A323","v":330.44091754687724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30221.621875304081]
[0.1,9,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,6251.4991648692303,3407.7510520284736,{"$f":"J$321*$A324","v":330.44091754687724},{"$f":"K$321*$A323","v":341.28299765938073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30562.904872963463]
[0.1,10,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,6251.4991648692303,3407.7510520284736,330.44091754687724,{"$f":"K$321*$A324","v":341.28299765938073},{"$f":"L$321*$A323","v":352.48309944923989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30915.387972412704]
[0,11,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,6251.4991648692303,3407.7510520284736,330.44091754687724,341.28299765938073,{"$f":"L$321*$A324","v":352.48309944923989},{"$f":"M$321*$A323","v":364.049931185937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31279.437903598642]
[0,12,0,0,2744.0818891356739,5696.2665082843769,11791.58234343945,6251.4991648692303,3407.7510520284736,330.44091754687724,341.28299765938073,352.48309944923989,{"$f":"M$321*$A324","v":364.049931185937},{"$f":"N$321*$A323","v":375.99920297406942},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31655.43710657271]
[0,13,0,0,0,5696.2665082843769,11791.58234343945,6251.4991648692303,3407.7510520284736,330.44091754687724,341.28299765938073,352.48309944923989,364.049931185937,{"$f":"N$321*$A324","v":375.99920297406942},{"$f":"O$321*$A323","v":388.34029708844264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29299.695514525476]
[0,14,0,0,0,0,11791.58234343945,6251.4991648692303,3407.7510520284736,330.44091754687724,341.28299765938073,352.48309944923989,364.049931185937,375.99920297406942,{"$f":"O$321*$A324","v":388.34029708844264},{"$f":"P$321*$A323","v":401.08847880588695},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24004.517485046988]
[0,15,0,0,0,0,0,6251.4991648692303,3407.7510520284736,330.44091754687724,341.28299765938073,352.48309944923989,364.049931185937,375.99920297406942,388.34029708844264,{"$f":"P$321*$A324","v":401.08847880588695},{"$f":"Q$321*$A323","v":414.25375800006663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12627.188899607603]
[0,16,0,0,0,0,0,0,3407.7510520284736,330.44091754687724,341.28299765938073,352.48309944923989,364.049931185937,375.99920297406942,388.34029708844264,401.08847880588695,{"$f":"Q$321*$A324","v":414.25375800006663},{"$f":"R$321*$A323","v":427.85379830577904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6803.5435330441524]
[0,17,0,0,0,0,0,0,0,330.44091754687724,341.28299765938073,352.48309944923989,364.049931185937,375.99920297406942,388.34029708844264,401.08847880588695,414.25375800006663,{"$f":"R$321*$A324","v":427.85379830577904},{"$f":"S$321*$A323","v":441.90244876111728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3837.6949297767969]
[0,18,0,0,0,0,0,0,0,0,341.28299765938073,352.48309944923989,364.049931185937,375.99920297406942,388.34029708844264,401.08847880588695,414.25375800006663,427.85379830577904,{"$f":"S$321*$A324","v":441.90244876111728},{"$f":"T$321*$A323","v":456.41084057851896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3963.6648528084388]
[0,19,0,0,0,0,0,0,0,0,0,352.48309944923989,364.049931185937,375.99920297406942,388.34029708844264,401.08847880588695,414.25375800006663,427.85379830577904,441.90244876111728,{"$f":"T$321*$A324","v":456.41084057851896},{"$f":"U$321*$A323","v":471.3982886395641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4093.7801437886224]
[0,20,0,0,0,0,0,0,0,0,0,0,364.049931185937,375.99920297406942,388.34029708844264,401.08847880588695,414.25375800006663,427.85379830577904,441.90244876111728,456.41084057851896,{"$f":"U$321*$A324","v":471.3982886395641},{"$f":"V$321*$A323","v":486.87840960515251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4228.1754539445346]
[0,21,0,0,0,0,0,0,0,0,0,0,0,375.99920297406942,388.34029708844264,401.08847880588695,414.25375800006663,427.85379830577904,441.90244876111728,456.41084057851896,471.3982886395641,{"$f":"V$321*$A324","v":486.87840960515251},{"$f":"W$321*$A323","v":502.86849430392408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4366.9940170625223]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,388.34029708844264,401.08847880588695,414.25375800006663,427.85379830577904,441.90244876111728,456.41084057851896,471.3982886395641,486.87840960515251,{"$f":"W$321*$A324","v":502.86849430392408},{"$f":"X$321*$A323","v":519.38645586373389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4510.3812699521868]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,401.08847880588695,414.25375800006663,427.85379830577904,441.90244876111728,456.41084057851896,471.3982886395641,486.87840960515251,502.86849430392408,{"$f":"X$321*$A324","v":519.38645586373389},{"$f":"Y$321*$A323","v":536.445599038316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4658.4865719020599]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,414.25375800006663,427.85379830577904,441.90244876111728,456.41084057851896,471.3982886395641,486.87840960515251,502.86849430392408,519.38645586373389,{"$f":"Y$321*$A324","v":536.445599038316},{"$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,4257.3980930961725]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427.85379830577904,441.90244876111728,456.41084057851896,471.3982886395641,486.87840960515251,502.86849430392408,519.38645586373389,536.445599038316,{"$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,3843.1443350961063]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,441.90244876111728,456.41084057851896,471.3982886395641,486.87840960515251,502.86849430392408,519.38645586373389,536.445599038316,0,{"$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,3415.2905367903268]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.41084057851896,471.3982886395641,486.87840960515251,502.86849430392408,519.38645586373389,536.445599038316,0,0,{"$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,2973.3880880292099]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,471.3982886395641,486.87840960515251,502.86849430392408,519.38645586373389,536.445599038316,0,0,0,{"$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,2516.9772474506908]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,486.87840960515251,502.86849430392408,519.38645586373389,536.445599038316,0,0,0,0,{"$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,2045.5789588111263]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,502.86849430392408,519.38645586373389,536.445599038316,0,0,0,0,0,{"$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,1558.7005492059739]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,519.38645586373389,536.445599038316,0,0,0,0,0,0,{"$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,1055.83205490205]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,536.445599038316,0,0,0,0,0,0,0,{"$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,536.445599038316]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":0},27440.818891356743,56962.665082843756,117915.82343439452,62514.991648692303,34077.510520284734,3304.4091754687724,3412.8299765938073,3524.830994492399,3640.4993118593707,3759.9920297406934,3883.4029708844264,4010.8847880588696,4142.5375800006659,4278.5379830577904,4419.0244876111728,4564.1084057851904,4713.9828863956418,4868.784096051525,5028.6849430392422,5193.8645586373395,5364.4559903831587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,367022.6397556322]

{"sheet":"Thermal Eneg Stor","index":19,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":6.1049728460811856E-50},null,{"$f":"L8","v":6.1049728460811856E-50},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":8.5229704532036244E-51},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":77555.913438742049},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":555530.19712578272},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":4281434.4568546042},{"$f":"SUM(C25:C104)","v":4281434.4568546042},null,null,{"$f":"SUM(F25:F104)","v":4281434.4568546033},{"$f":"SUM(G25:G104)","v":4281434.4568546042},{"$f":"SUM(H25:H104)","v":1.3142198440618813E-10},null,{"$f":"SUM(J25:J104)","v":4281434.4568546042},null,{"$f":"SUM(L25:L104)","v":472556.19359294779},874893.19376043766,2879580.9798358264,353218.34269050491,0,16016.241824702916,201692.60438456904,9529544.2054163944,6.1049728460811856E-50,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":450152.19247280422}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B5/100","v":336847.36070485209},{"$f":"B29","v":336847.36070485209},{"$f":"I28+C29","v":336847.36070485209},33684.736070485211,67369.472140970422,{"$f":"CA230","v":33684.736070485211},7073.7945748018938,296088.83005956502,33684.736070485211,316468.09538220859,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":7880.0555750169933},14589.179197119816,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B5/100","v":69600.088252544694},5052.7104105727813,{"$f":"AL29*$T$8","v":0},271.64126235555722,3420.7796224892854,134499.19039058435,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.4610076011254134E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,134499.19039058435,0,-134499.19039058435,{"$f":"AF29-AE29","v":-134499.19039058435},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":132778.65834473373},null,{"$f":"C29-J28+AN28","v":336847.36070485209}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B6/100","v":814473.7561105137},814473.7561105137,1110562.5861700787,148816.8477520218,270685.90664765541,115132.1116815366,32666.29694288495,962764.17754565727,115132.1116815366,1036663.3818578681,25812.918208260911,47790.181903647717,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B6/100","v":79373.448546319283},16764.545711173207,0,928.46064940610029,11692.109078827436,297493.77577917121,3.0321228292698872E-51,null,0,3,0,0,0,0,0,0,0,297493.77577917121,0,-297493.77577917121,-297493.77577917121,0,null,null,293688.19469587435,null,1117636.3807448805]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B7/100","v":1569979.5898438429},1569979.5898438429,2532743.7673895,420946.91841794265,639302.21317946457,272130.07066592085,77106.149927844177,2183507.5467957351,272130.07066592085,2358125.6570926178,58717.328861606184,108709.59279196968,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B7/100","v":96892.956015079224},38587.257883607803,0,2131.6261736173647,26843.577865319516,604012.4102571205,5.7763150138994468E-51,null,0,4,0,0,0,0,0,0,0,604012.4102571205,0,-604012.4102571205,-604012.4102571205,0,null,null,596285.80086325773,null,2572483.8589071869]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B8/100","v":807848.58092637907},807848.58092637907,2991356.1277221143,773861.84717650141,859146.96206172311,352914.92875855876,106308.72699366452,2532132.4719698909,352914.92875855876,2761744.2998460028,68767.433066165468,127316.41222290073,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B8/100","v":107246.22249606496},46623.035537514676,0,2488.5653633625825,31338.514666010982,736695.11211057811,6.610417620238937E-51,null,0,5,0,0,0,0,0,0,0,736695.11211057811,0,-736695.11211057811,-736695.11211057811,0,null,null,727271.20744076639,null,3108202.369167645]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B9/100","v":418172.08994329994},418172.08994329994,2950304.5619131909,1168593.9849293903,776214.2377922493,394732.13775288872,80111.241008265715,2475461.1831520363,394732.13775288872,2712882.8725326136,67550.783526062078,125063.9004237535,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B9/100","v":113952.64758724702},47601.892955285788,0,2428.8067544567398,30585.974238828596,781916.14323852235,6.5832051611279851E-51,null,0,6,0,0,0,0,0,0,0,781916.14323852235,0,-781916.14323852235,-781916.14323852235,0,null,null,771913.76495131466,null,3173459.5303523862]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B10/100","v":15642.670530600642},15642.670530600642,2491103.8536826367,1564890.389735339,586141.96385638218,396296.40480594878,39867.567400591011,2054939.881476097,396296.40480594878,2273021.867579367,56598.244502726237,104786.30809540882,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B10/100","v":116659.81376252409},41915.550946951465,0,2011.1199244414388,25326.042134595173,743593.48417259601,5.8742021383620747E-51,null,0,7,0,0,0,0,0,0,0,743593.48417259601,0,-743593.48417259601,-743593.48417259601,0,null,null,734081.33458352147,null,2794370.0631300979]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B11/100","v":16074.947914854363},16074.947914854363,2071014.8293909514,1962794.2893327731,409349.17904657184,397903.89959743421,2403.5086843189015,1670707.4211091981,397903.89959743421,1870861.1252500748,46584.442018726862,86246.697874028454,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B11/100","v":119434.85831772993},36212.229093585054,0,1629.240122826415,20517.028097931463,708528.3951222623,5.2517817844169352E-51,null,0,8,0,0,0,0,0,0,0,708528.3951222623,0,-708528.3951222623,-708528.3951222623,0,null,null,699464.80294997606,null,2414148.6062390036]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B12/100","v":16519.629840399863},16519.629840399863,1687227.050949598,2362350.1519142473,243119.70770190103,399555.86258147418,-32851.592524710359,1320522.7808928341,399555.86258147418,1503874.9159212159,37446.485406438274,69328.633623968053,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B12/100","v":122279.56960976709},30491.46504722954,0,1280.766070207789,16128.692806646623,676511.47514573159,4.7050114164709873E-51,null,0,9,0,0,0,0,0,0,0,676511.47514573159,0,-676511.47514573159,-676511.47514573159,0,null,null,667857.44779438653,null,2032764.3364819693]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B13/100","v":16977.113487443203},16977.113487443203,1337499.8943802773,2763603.7258444657,108275.63291402142,401253.57393021852,-61525.367613401388,997771.68806346005,401253.57393021852,1167635.7912218687,29074.13120142453,53828.009975328147,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B13/100","v":125195.67930409536},24752.783810819074,0,961.48899963683721,12108.035239875304,647173.70246139774,4.2232080502915862E-51,null,0,10,0,0,0,0,0,0,0,647173.70246139774,0,-647173.70246139774,-647173.70246139774,0,null,null,638894.9679122672,null,1650185.5873879383]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B14/100","v":17447.755772513807},17447.755772513807,1015219.4438359739,3166602.0753519358,39834.578425491854,402998.34950746992,-76264.391927215387,688485.48625571933,402998.34950746992,851852.46504584653,21211.126379641577,39270.398638613529,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B14/100","v":128185.0274318623},18995.696538453503,0,661.62680318695357,8331.869269081084,619654.09456830879,3.7940848596202382E-51,null,0,11,0,0,0,0,0,0,0,619654.09456830879,0,-619654.09456830879,-619654.09456830879,0,null,null,611727.39460861939,null,1266379.7692302335]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B15/100","v":17931.950582132991},17931.950582132991,706417.43683785235,3537708.8838471337,17085.190933187994,371106.80849519803,-74344.539688022094,409655.16803067643,371106.80849519803,558036.30243426445,13895.103930613184,25725.473542219592,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B15/100","v":131249.48800795898},13219.700554573446,0,391.67772818094932,4932.3993693952689,560520.65162813955,3.2202192060005838E-51,null,0,12,0,0,0,0,0,0,0,560520.65162813955,0,-560520.65162813955,-560520.65162813955,0,null,null,553350.39476126409,null,881313.3703048965]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B16/100","v":18430.132037161708},18430.132037161708,428085.30006783816,3829211.3299349966,17558.961533300684,291502.44608786289,-57528.13175645806,194110.98573643333,291502.44608786289,311098.14290213573,7746.3437582631796,14341.624387788457,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B16/100","v":134390.96874955256},7929.5504077029027,0,178.96918597133782,2253.7597532693894,458343.66233041073,2.4707064528935692E-51,null,0,13,0,0,0,0,0,0,0,458343.66233041073,0,-458343.66233041073,-458343.66233041073,0,null,null,452480.4674906357,null,528636.6938468602]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B17/100","v":18942.677199614209},18942.677199614209,213053.66293604753,3965610.0847584363,18046.387821138203,136398.75482343996,-24853.997070483369,101508.90518309094,136398.75482343996,157281.28405956924,3916.3039730832738,7250.6671951461421,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B17/100","v":137611.42512084747},3841.153874379173,0,74.735800858819019,941.14827192060818,290034.1890596755,1.4669496756751371E-51,null,0,14,0,0,0,0,0,0,0,290034.1890596755,0,-290034.1890596755,-290034.1890596755,0,null,null,286324.03203032585,null,256076.92495861155]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B18/100","v":19470.060499697505},19470.060499697505,120978.96568278845,4023170.987539208,18547.878063883134,57560.902780771816,-8192.7351905466239,71610.798092563258,57560.902780771816,96294.881887675845,2397.7425590031285,4439.1940550218569,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B18/100","v":140912.94976210044},2087.2234595230361,0,37.565125120702184,473.05778737310698,207908.63552891408,9.8667619332943509E-52,null,0,15,0,0,0,0,0,0,0,207908.63552891408,0,-207908.63552891408,-207908.63552891408,0,null,null,205249.03981686724,null,139148.23063486908]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B19/100","v":20012.698247919609},20012.698247919609,91623.496340482874,4040915.951150442,19063.855682052596,17744.96361123379,276.96733487194911,73601.565394377132,17744.96361123379,82612.530867430003,2057.0520185990072,3808.4376729885234,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B19/100","v":144297.58793133014},1524.000391530253,0,34.513644342392098,434.63047638823423,169901.18574641235,7.5654476847902432E-52,null,0,16,0,0,0,0,0,0,0,169901.18574641235,0,-169901.18574641235,-169901.18574641235,0,null,null,167727.78653221767,null,101600.02610201687]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B20/100","v":20571.033178932779},20571.033178932779,94172.598573309908,4059153.7510265089,19594.7496686702,18237.799876067005,284.95945644667086,75649.839240796238,18237.799876067005,{"$f":"(+I44+D44)/2","v":84911.218907053073},2114.2893507856215,3914.407191615147,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B20/100","v":147767.46586242528},1566.3914350457378,0,35.620912357271401,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":448.57430741408285},174084.54893571016,7.273351066893252E-52,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,174084.54893571016,0,-174084.54893571016,-174084.54893571016,0,null,null,171857.63556722418,null,104426.09566971585]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B21/100","v":21145.567825588958},21145.567825588958,96795.407066385204,4077898.6128936494,20141.005234278069,18744.861867140466,293.1901070988967,77757.355092145837,18744.861867140466,87276.381079265528,2173.1818888737116,4023.4411677541411,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B21/100","v":151324.79532613629},1610.0079542885669,0,36.763676133151492,462.96513671575286,178376.01701704209,6.9927320543407563E-52,null,0,18,0,0,0,0,0,0,0,178376.01701704209,0,-178376.01701704209,-178376.01701704209,0,null,null,176094.20660169481,null,107333.8636192378]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B22/100","v":21736.741663312354},21736.741663312354,99494.096755458188,4097165.185943081,20703.0804216293,19266.573049431714,301.66654816149304,79925.857157864986,19266.573049431714,89709.976956661587,2233.7784262208734,4135.6299377020996,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B22/100","v":154971.81424287686},1654.8861512311455,0,37.943072397479042,477.8172791070354,182778.4421589672,6.7231298274367224E-52,null,0,19,0,0,0,0,0,0,0,182778.4421589672,0,-182778.4421589672,-182778.4421589672,0,null,null,180440.31531885825,null,110325.7434154097]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B23/100","v":22345.10330450919},22345.10330450919,102270.96046237418,4116968.5579742193,21281.448360830844,19803.372031138311,310.3960292354318,{"$f":"D47-J47-H47","v":82157.192402000437},19803.372031138311,92214.076432187314,2296.1305031614638,4251.0689235238351,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B23/100","v":158710.86670457746},1701.0641050573076,0,39.160309588677883,493.14595245835369,187294.80852950542,6.4641044785169941E-52,null,0,20,0,0,0,0,0,0,0,187294.80852950542,0,-187294.80852950542,-187294.80852950542,0,null,null,184898.90771284871,null,113404.27367048718]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B24/100","v":22971.15391780256},22971.15391780256,{"$f":"I47+C48","v":105128.34631980299},4137324.2698198864,21876.602095160499,20355.711845667185,319.38695239359583,84453.247521742203,20355.711845667185,94790.796920772598,2360.2908433272378,4369.8557380476168,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B24/100","v":162544.32599687006},1748.5808333572713,0,40.416629324968753,508.96679247348567,191928.14867906779,6.2152328372784239E-52,null,0,21,0,0,0,0,0,0,0,191928.14867906779,0,-191928.14867906779,-191928.14867906779,0,null,null,189472.97754127759,null,116572.05555715143]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B25/100","v":23615.409087073029},23615.409087073029,108068.65660881523,4158248.3275160477,22489.044469805151,20924.057696161191,328.64722246523144,86815.951690188813,20924.057696161191,97442.304149502015,2426.3133733226,4492.0902212920428,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B25/100","v":166474.66113835864},1797.4762919783589,0,41.713289860603162,525.29564435379234,196681.60765532721,5.9761099558630607E-52,null,0,22,0,0,0,0,0,0,0,196681.60765532721,0,-196681.60765532721,-196681.60765532721,0,null,null,194165.62961993754,null,119831.75279855727]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,12,FALSE)*Inflation!$B26/100","v":24278.434236158762},24278.434236158762,111094.38592634758,4179757.2154321088,23119.292554360181,21508.887916060896,338.18497404284994,89247.313036243839,21508.887916060896,100170.84948129571,2494.2541520842628,4617.8761610877327,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,12,FALSE)*Inflation!$B26/100","v":170504.31966955811},1847.7919400783223,0,43.051632684154001,542.1494014708345,201558.33087302433,5.7463448395155674E-52,null,0,23,0,0,0,0,0,0,0,201558.33087302433,0,-201558.33087302433,-201558.33087302433,0,null,null,198979.96912699353,null,123186.12933855483]
[2046,{"$f":"'AEG Input File'!$BX$701*Inflation!B26/100","v":0},0,89247.313036243839,4199371.8356282087,18775.726652105932,19614.620196099477,-176.16764423864441,69808.860484382996,19614.620196099477,79528.086760313425,1980.2493603318042,3666.2447996504488,{"$f":"'AEG Input File'!$CV$701*Inflation!$B$26/100","v":0},1525.1586213374092,0,69.900340752665315,880.25530134223015,27736.428619514034,7.4195501136595199E-53,null,0,24,0,0,0,0,0,0,0,27736.428619514034,0,-27736.428619514034,-27736.428619514034,0,null,null,27381.620429674833,null,101677.24142249394]
[2047,0,0,69808.860484382996,4217039.4497743389,11315.309381843879,17667.614146129727,-1333.9840005000278,53475.230338753303,17667.614146129727,61642.04541156815,1534.8869307480468,2841.6982934732919,0,1230.9393183959169,0,53.503463978563083,673.76935935047504,24002.411512076018,6.0244584168587184E-53,null,0,25,0,0,0,0,0,0,0,24002.411512076018,0,-24002.411512076018,-24002.411512076018,0,null,null,23695.369379968801,null,82062.621226394462]
[2048,0,0,53475.230338753303,4232705.7940956764,6840.5092165017304,15666.344321337765,-1853.4253720155673,39662.31138943111,15666.344321337765,46568.770864092206,1159.5623945158959,2146.8203368346508,0,965.92510620397104,0,39.786733418539278,501.03451052810294,20479.473402838921,4.8230084216776082E-53,null,0,26,0,0,0,0,0,0,0,20479.473402838921,0,-20479.473402838921,-20479.473402838921,0,null,null,20217.497177038564,null,64395.007080264739]
[2049,0,0,39662.31138943111,4246315.0350991208,4157.1231874208961,13609.241003444487,-1984.9447413649539,28038.015127351577,13609.241003444487,33850.163258391345,842.86906513394445,1560.4925262118411,0,730.92994138390463,0,28.314949720704849,356.57028750519743,17128.41777340008,3.7848840846278095E-53,null,0,27,0,0,0,0,0,0,0,17128.41777340008,0,-17128.41777340008,-17128.41777340008,0,null,null,16909.308709707791,null,48728.662758926977]
[2050,0,0,28038.015127351577,4257809.7193200067,1398.4378120027447,11494.684220885589,-2120.211745865397,18663.542652331384,11494.684220885589,23350.77888984148,581.43439435705284,1076.4709068216923,0,526.7913263322373,0,18.959590436871068,238.75820652128721,13937.098645354728,2.8896404724834101E-53,null,0,28,0,0,0,0,0,0,0,13937.098645354728,0,-13937.098645354728,-13937.098645354728,0,null,null,13758.813372589308,null,35119.421755482486]
[2051,0,0,18663.542652331384,4267130.7293745615,0,9321.0100545543537,-1957.4121114564141,11299.944709233445,9321.0100545543537,14981.743680782414,373.04541765148207,690.65838368406935,0,354.37106301895346,0,11.636400676588602,146.53724536698854,10897.258564952435,2.119945980021456E-53,null,0,29,0,0,0,0,0,0,0,10897.258564952435,0,-10897.258564952435,-10897.258564952435,0,null,null,10757.859342410848,null,23624.737534596898]
[2052,0,0,11299.944709233445,4274217.2290986646,0,7086.4997241034353,-1488.1649420617214,5701.609927191731,7086.4997241034353,8500.7773182125875,211.66935522349343,391.88583436960027,0,214.55591220063815,0,6.1153280788433895,77.010353638993351,7987.7365076150036,1.4580330560508115E-53,null,0,30,0,0,0,0,0,0,0,7987.7365076150036,0,-7987.7365076150036,-7987.7365076150036,0,null,null,7885.5562893159022,null,14303.727480042544]
[2053,0,0,5701.609927191731,4279006.613430988,0,4789.3843323231795,-1005.7707097878676,1917.9963046564192,4789.3843323231795,3809.803115924075,94.864097586509459,175.63192364409986,0,108.25841633908662,0,2.3033856923700338,29.006546247304957,5199.4487018325499,8.9050638755633299E-54,null,0,31,0,0,0,0,0,0,0,5199.4487018325499,0,-5199.4487018325499,-5199.4487018325499,0,null,null,5132.9366426425977,null,7217.2277559391086]
[2054,0,0,1917.9963046564192,4281434.4568546042,0,2427.8434236158764,-509.84711895933401,-1.2323653209023178E-10,2427.8434236158764,958.99815232814797,23.879053992970881,44.209814822327623,0,36.417651354238934,0,0.24850162948479848,3.1293821230454202,2535.7278275379444,4.0749142968095565E-54,null,0,32,0,0,0,0,0,0,0,2535.7278275379444,0,-2535.7278275379444,-2535.7278275379444,0,null,null,2503.2904502261208,null,2427.8434236159292]
[2055,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.4405166063088192E-68,null,0,33,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2056,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.3516192562087157E-68,null,0,34,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2057,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.2682079510595761E-68,null,0,35,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2058,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.1899441353344911E-68,null,0,36,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2059,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.1165101464897161E-68,null,0,37,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2060,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.0476079256141482E-68,null,0,38,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2061,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-9.8295780764737249E-69,null,0,39,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2062,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-9.2229738625593356E-69,null,0,40,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2063,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-8.6538044876050616E-69,null,0,41,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2064,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-8.1197597679098617E-69,null,0,42,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2065,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-7.6186720861328191E-69,null,0,43,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2066,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-7.148507593219199E-69,null,0,44,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2067,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-6.7073579532743897E-69,null,0,45,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2068,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-6.2934325978792722E-69,null,0,46,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2069,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-5.905051458408299E-69,null,0,47,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2070,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-5.5406381468517132E-69,null,0,48,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2071,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-5.1987135574637642E-69,null,0,49,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2072,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-4.8778898632668415E-69,null,0,50,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2073,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-4.5768648830441444E-69,null,0,51,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2074,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-4.2944167959572404E-69,null,0,52,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2075,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-4.0293991823358303E-69,null,0,53,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2076,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-3.7807363705109547E-69,null,0,54,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2077,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-3.5474190708050358E-69,null,0,55,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2078,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-3.3285002789577086E-69,null,0,56,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2079,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-3.1230914323599605E-69,null,0,57,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2080,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-2.9303588034952736E-69,null,0,58,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2081,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-2.7495201159491791E-69,null,0,59,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2082,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-2.5798413692520994E-69,null,0,60,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2083,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-5.6812041293596849E-12},0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-2.4206338596678829E-69,null,0,61,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2084,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-5.6812041293596849E-12},0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-2.2712513848358447E-69,null,0,62,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2085,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-2.1310876209202955E-69,null,0,63,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2086,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.9995736616217701E-69,null,0,64,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-1.2323653209023178E-10},{"$f":"E91+J92","v":4281434.4568546042},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-1.2323653209023178E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-1.2323653209023178E-10},-3.068589649046771E-12,-5.6812041293596849E-12,0,{"$f":"AN92*$D$10","v":7.9126039054244756E-13},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-1.173434907589273E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-1.4777070999415722E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-9.5535839785645091E-12},-1.8761757090611116E-69,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-9.5535839785645091E-12},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":9.5535839785645091E-12},9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2088,0,{"$f":"B93","v":0},-1.2323653209023178E-10,4281434.4568546042,0,{"$f":"CA294","v":0},0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-3.068589649046771E-12},-5.6812041293596849E-12,0,7.9126039054244756E-13,{"$f":"AL93*$T$8","v":0},-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,{"$f":"S93/(1+$D$3)^(A93-1)","v":-1.7603929071640267E-69},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,{"$f":"AF93-AE93","v":9.5535839785645091E-12},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":-9.4313732251754999E-12},null,{"$f":"C93-J92+AN92","v":5.2750692702829838E-11}]
[2089,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.6517553087520924E-69,null,0,67,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2090,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.5498219680889162E-69,null,0,68,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2091,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.4541791511393312E-69,null,0,69,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2092,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.3644386562773161E-69,null,0,70,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2093,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.2802362386266051E-69,null,0,71,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2094,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.2012301316386027E-69,null,0,72,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2095,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.127099659906868E-69,null,0,73,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2096,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-1.057543937587782E-69,null,0,74,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2097,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-9.922806471444446E-70,null,0,75,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
[2098,0,0,-1.2323653209023178E-10,4281434.4568546042,0,0,0,-1.2323653209023178E-10,0,-1.2323653209023178E-10,-3.068589649046771E-12,-5.6812041293596849E-12,0,7.9126039054244756E-13,0,-1.173434907589273E-13,-1.4777070999415722E-12,-9.5535839785645091E-12,-9.3104489345689132E-70,null,0,76,0,0,0,0,0,0,0,-9.5535839785645091E-12,0,9.5535839785645091E-12,9.5535839785645091E-12,0,null,null,-9.4313732251754999E-12,null,5.2750692702829838E-11]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":336847.36070485209},{"$f":"$B30","v":814473.7561105137},{"$f":"$B31","v":1569979.5898438429},{"$f":"$B32","v":807848.58092637907},{"$f":"$B33","v":418172.08994329994},{"$f":"$B34","v":15642.670530600642},{"$f":"$B35","v":16074.947914854363},{"$f":"$B36","v":16519.629840399863},{"$f":"$B37","v":16977.113487443203},{"$f":"$B38","v":17447.755772513807},{"$f":"$B39","v":17931.950582132991},{"$f":"$B40","v":18430.132037161708},{"$f":"$B41","v":18942.677199614209},{"$f":"$B42","v":19470.060499697505},{"$f":"$B43","v":20012.698247919609},{"$f":"$B44","v":20571.033178932779},{"$f":"$B45","v":21145.567825588958},{"$f":"$B46","v":21736.741663312354},{"$f":"$B47","v":22345.10330450919},{"$f":"$B48","v":22971.15391780256},{"$f":"$B49","v":23615.409087073029},{"$f":"$B50","v":24278.434236158762},{"$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":4281434.4568546042},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":67369.472140970422},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67369.472140970422,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":107791.15542555267},{"$f":"E$135*$A137","v":162894.75122210276},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270685.90664765541,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,64674.6932553316,{"$f":"E$135*$A138","v":260631.6019553644},{"$f":"F$135*$A137","v":313995.91796876857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,639302.21317946457,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,38804.815953198959,156378.96117321865,{"$f":"F$135*$A138","v":502393.46875002974},{"$f":"G$135*$A137","v":161569.71618527581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859146.96206172311,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,38804.815953198959,93827.376703931179,301436.08125001786,{"$f":"G$135*$A138","v":258511.5458964413},{"$f":"H$135*$A137","v":83634.417988659989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,776214.2377922493,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,19402.407976599479,93827.376703931179,180861.6487500107,155106.92753786477,{"$f":"H$135*$A138","v":133815.06878185598},{"$f":"I$135*$A137","v":3128.5341061201289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586141.96385638218,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,46913.688351965589,180861.6487500107,93064.156522718869,80289.041269113586,{"$f":"I$135*$A138","v":5005.6545697922056},{"$f":"J$135*$A137","v":3214.989582970873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409349.17904657184,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,90430.824375005352,93064.156522718869,48173.424761468152,3003.3927418753233,{"$f":"J$135*$A138","v":5143.9833327533961},{"$f":"K$135*$A137","v":3303.9259680799728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243119.70770190103,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,46532.078261359435,48173.424761468152,1802.0356451251939,3086.3899996520377,{"$f":"K$135*$A138","v":5286.2815489279565},{"$f":"L$135*$A137","v":3395.4226974886406},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108275.63291402142,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,24086.712380734076,1802.0356451251939,1851.8339997912226,3171.7689293567737,{"$f":"L$135*$A138","v":5432.6763159818247},{"$f":"M$135*$A137","v":3489.5511545027616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39834.578425491854,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,901.01782256259696,1851.8339997912226,1903.061357614064,3259.6057895890949,{"$f":"M$135*$A138","v":5583.2818472044182},{"$f":"N$135*$A137","v":3586.3901164265985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17085.190933187994,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,925.9169998956113,1903.061357614064,1955.763473753457,3349.9691083226508,{"$f":"N$135*$A138","v":5738.2241862825576},{"$f":"O$135*$A137","v":3686.0264074323418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17558.961533300684,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,951.53067880703202,1955.763473753457,2009.9814649935904,3442.9345117695343,{"$f":"O$135*$A138","v":5897.6422518917461},{"$f":"P$135*$A137","v":3788.5354399228418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18046.387821138203,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,977.8817368767285,2009.9814649935904,2065.7607070617205,3538.5853511350479,{"$f":"P$135*$A138","v":6061.656703876547},{"$f":"Q$135*$A137","v":3894.0120999395012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18547.878063883134,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,1004.9907324967952,2065.7607070617205,2123.1512106810287,3636.9940223259282,{"$f":"Q$135*$A138","v":6230.4193599032014},{"$f":"R$135*$A137","v":4002.5396495839218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19063.855682052596,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,1032.8803535308602,2123.1512106810287,2182.1964133955566,3738.251615941921,{"$f":"R$135*$A138","v":6404.0634393342752},{"$f":"S$135*$A137","v":4114.206635786556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19594.7496686702,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,1061.5756053405144,2182.1964133955566,2242.9509695651527,3842.4380636005649,{"$f":"S$135*$A138","v":6582.7306172584895},{"$f":"T$135*$A137","v":4229.1135651177919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20141.005234278069,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,1091.0982066977783,2242.9509695651527,2305.4628381603388,3949.6383703550937,{"$f":"T$135*$A138","v":6766.5817041884666},{"$f":"U$135*$A137","v":4347.348332662471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20703.0804216293,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1121.4754847825764,2305.4628381603388,2369.783022213056,4059.9490225130799,{"$f":"U$135*$A138","v":6955.7573322599537},{"$f":"V$135*$A137","v":4469.0206609018378},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21281.448360830844,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1152.7314190801694,2369.783022213056,2435.969413507848,4173.4543993559719,{"$f":"V$135*$A138","v":7150.4330574429405},{"$f":"W$135*$A137","v":4594.2307835605125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21876.602095160499,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1184.891511106528,2435.969413507848,2504.0726396135833,4290.2598344657645,{"$f":"W$135*$A138","v":7350.7692536968189},{"$f":"X$135*$A137","v":4723.0818174146061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22489.044469805151,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1217.984706753924,2504.0726396135833,2574.1559006794587,4410.4615522180911,{"$f":"X$135*$A138","v":7556.9309078633696},{"$f":"Y$135*$A137","v":4855.6868472317528},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23119.292554360181,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1252.0363198067917,2574.1559006794587,2646.2769313308549,4534.1585447180214,{"$f":"Y$135*$A138","v":7769.0989555708038},{"$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,18775.726652105932,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1287.0779503397293,2646.2769313308549,2720.4951268308128,4661.4593733424826,{"$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,11315.309381843879,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1323.1384656654275,2720.4951268308128,2796.8756240054895,0,{"$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,6840.5092165017304,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1360.2475634154064,2796.8756240054895,0,0,{"$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,4157.1231874208961,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1398.4378120027447,0,0,0,{"$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,1398.4378120027447,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":336847.36070485204},814473.7561105137,1569979.5898438429,807848.58092637907,418172.08994329994,15642.670530600642,16074.947914854363,16519.629840399866,16977.113487443203,17447.755772513807,17931.950582132991,18430.132037161708,18942.677199614209,19470.060499697505,20012.698247919609,20571.033178932783,21145.567825588958,21736.741663312358,22345.10330450919,22971.15391780256,23615.409087073032,24278.434236158762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,4281434.4568546033]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":336847.36070485209},{"$f":"$B30","v":814473.7561105137},{"$f":"$B31","v":1569979.5898438429},{"$f":"$B32","v":807848.58092637907},{"$f":"$B33","v":418172.08994329994},{"$f":"$B34","v":15642.670530600642},{"$f":"$B35","v":16074.947914854363},{"$f":"$B36","v":16519.629840399863},{"$f":"$B37","v":16977.113487443203},{"$f":"$B38","v":17447.755772513807},{"$f":"$B39","v":17931.950582132991},{"$f":"$B40","v":18430.132037161708},{"$f":"$B41","v":18942.677199614209},{"$f":"$B42","v":19470.060499697505},{"$f":"$B43","v":20012.698247919609},{"$f":"$B44","v":20571.033178932779},{"$f":"$B45","v":21145.567825588958},{"$f":"$B46","v":21736.741663312354},{"$f":"$B47","v":22345.10330450919},{"$f":"$B48","v":22971.15391780256},{"$f":"$B49","v":23615.409087073029},{"$f":"$B50","v":24278.434236158762},{"$f":"$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:$BZ227)","v":4281434.4568546042}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":33684.736070485211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33684.736070485211]
[0.1,3,0,{"$f":"D$227*$A230","v":33684.736070485211},{"$f":"E$227*$A229","v":81447.375611051379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115132.1116815366]
[0.1,4,0,33684.736070485211,{"$f":"E$227*$A230","v":81447.375611051379},{"$f":"F$227*$A229","v":156997.95898438428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272130.07066592085]
[0.1,5,0,33684.736070485211,81447.375611051379,{"$f":"F$227*$A230","v":156997.95898438428},{"$f":"G$227*$A229","v":80784.858092637907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352914.92875855876]
[0.1,6,0,33684.736070485211,81447.375611051379,156997.95898438428,{"$f":"G$227*$A230","v":80784.858092637907},{"$f":"H$227*$A229","v":41817.208994329994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394732.13775288872]
[0.1,7,0,33684.736070485211,81447.375611051379,156997.95898438428,80784.858092637907,{"$f":"H$227*$A230","v":41817.208994329994},{"$f":"I$227*$A229","v":1564.2670530600644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396296.40480594878]
[0.1,8,0,33684.736070485211,81447.375611051379,156997.95898438428,80784.858092637907,41817.208994329994,{"$f":"I$227*$A230","v":1564.2670530600644},{"$f":"J$227*$A229","v":1607.4947914854365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397903.89959743421]
[0.1,9,0,33684.736070485211,81447.375611051379,156997.95898438428,80784.858092637907,41817.208994329994,1564.2670530600644,{"$f":"J$227*$A230","v":1607.4947914854365},{"$f":"K$227*$A229","v":1651.9629840399864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399555.86258147418]
[0.1,10,0,33684.736070485211,81447.375611051379,156997.95898438428,80784.858092637907,41817.208994329994,1564.2670530600644,1607.4947914854365,{"$f":"K$227*$A230","v":1651.9629840399864},{"$f":"L$227*$A229","v":1697.7113487443203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401253.57393021852]
[0,11,0,33684.736070485211,81447.375611051379,156997.95898438428,80784.858092637907,41817.208994329994,1564.2670530600644,1607.4947914854365,1651.9629840399864,{"$f":"L$227*$A230","v":1697.7113487443203},{"$f":"M$227*$A229","v":1744.7755772513808},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402998.34950746992]
[0,12,0,0,81447.375611051379,156997.95898438428,80784.858092637907,41817.208994329994,1564.2670530600644,1607.4947914854365,1651.9629840399864,1697.7113487443203,{"$f":"M$227*$A230","v":1744.7755772513808},{"$f":"N$227*$A229","v":1793.1950582132993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371106.80849519803]
[0,13,0,0,0,156997.95898438428,80784.858092637907,41817.208994329994,1564.2670530600644,1607.4947914854365,1651.9629840399864,1697.7113487443203,1744.7755772513808,{"$f":"N$227*$A230","v":1793.1950582132993},{"$f":"O$227*$A229","v":1843.0132037161709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291502.44608786289]
[0,14,0,0,0,0,80784.858092637907,41817.208994329994,1564.2670530600644,1607.4947914854365,1651.9629840399864,1697.7113487443203,1744.7755772513808,1793.1950582132993,{"$f":"O$227*$A230","v":1843.0132037161709},{"$f":"P$227*$A229","v":1894.2677199614209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136398.75482343996]
[0,15,0,0,0,0,0,41817.208994329994,1564.2670530600644,1607.4947914854365,1651.9629840399864,1697.7113487443203,1744.7755772513808,1793.1950582132993,1843.0132037161709,{"$f":"P$227*$A230","v":1894.2677199614209},{"$f":"Q$227*$A229","v":1947.0060499697506},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57560.902780771816]
[0,16,0,0,0,0,0,0,1564.2670530600644,1607.4947914854365,1651.9629840399864,1697.7113487443203,1744.7755772513808,1793.1950582132993,1843.0132037161709,1894.2677199614209,{"$f":"Q$227*$A230","v":1947.0060499697506},{"$f":"R$227*$A229","v":2001.2698247919609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17744.96361123379]
[0,17,0,0,0,0,0,0,0,1607.4947914854365,1651.9629840399864,1697.7113487443203,1744.7755772513808,1793.1950582132993,1843.0132037161709,1894.2677199614209,1947.0060499697506,{"$f":"R$227*$A230","v":2001.2698247919609},{"$f":"S$227*$A229","v":2057.103317893278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18237.799876067005]
[0,18,0,0,0,0,0,0,0,0,1651.9629840399864,1697.7113487443203,1744.7755772513808,1793.1950582132993,1843.0132037161709,1894.2677199614209,1947.0060499697506,2001.2698247919609,{"$f":"S$227*$A230","v":2057.103317893278},{"$f":"T$227*$A229","v":2114.556782558896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18744.861867140466]
[0,19,0,0,0,0,0,0,0,0,0,1697.7113487443203,1744.7755772513808,1793.1950582132993,1843.0132037161709,1894.2677199614209,1947.0060499697506,2001.2698247919609,2057.103317893278,{"$f":"T$227*$A230","v":2114.556782558896},{"$f":"U$227*$A229","v":2173.6741663312355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19266.573049431714]
[0,20,0,0,0,0,0,0,0,0,0,0,1744.7755772513808,1793.1950582132993,1843.0132037161709,1894.2677199614209,1947.0060499697506,2001.2698247919609,2057.103317893278,2114.556782558896,{"$f":"U$227*$A230","v":2173.6741663312355},{"$f":"V$227*$A229","v":2234.5103304509189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19803.372031138311]
[0,21,0,0,0,0,0,0,0,0,0,0,0,1793.1950582132993,1843.0132037161709,1894.2677199614209,1947.0060499697506,2001.2698247919609,2057.103317893278,2114.556782558896,2173.6741663312355,{"$f":"V$227*$A230","v":2234.5103304509189},{"$f":"W$227*$A229","v":2297.1153917802562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20355.711845667185]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,1843.0132037161709,1894.2677199614209,1947.0060499697506,2001.2698247919609,2057.103317893278,2114.556782558896,2173.6741663312355,2234.5103304509189,{"$f":"W$227*$A230","v":2297.1153917802562},{"$f":"X$227*$A229","v":2361.5409087073031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20924.057696161191]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1894.2677199614209,1947.0060499697506,2001.2698247919609,2057.103317893278,2114.556782558896,2173.6741663312355,2234.5103304509189,2297.1153917802562,{"$f":"X$227*$A230","v":2361.5409087073031},{"$f":"Y$227*$A229","v":2427.8434236158764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21508.887916060896]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1947.0060499697506,2001.2698247919609,2057.103317893278,2114.556782558896,2173.6741663312355,2234.5103304509189,2297.1153917802562,2361.5409087073031,{"$f":"Y$227*$A230","v":2427.8434236158764},{"$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,19614.620196099477]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2001.2698247919609,2057.103317893278,2114.556782558896,2173.6741663312355,2234.5103304509189,2297.1153917802562,2361.5409087073031,2427.8434236158764,{"$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,17667.614146129727]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2057.103317893278,2114.556782558896,2173.6741663312355,2234.5103304509189,2297.1153917802562,2361.5409087073031,2427.8434236158764,0,{"$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,15666.344321337765]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2114.556782558896,2173.6741663312355,2234.5103304509189,2297.1153917802562,2361.5409087073031,2427.8434236158764,0,0,{"$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,13609.241003444487]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2173.6741663312355,2234.5103304509189,2297.1153917802562,2361.5409087073031,2427.8434236158764,0,0,0,{"$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,11494.684220885589]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2234.5103304509189,2297.1153917802562,2361.5409087073031,2427.8434236158764,0,0,0,0,{"$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,9321.0100545543537]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2297.1153917802562,2361.5409087073031,2427.8434236158764,0,0,0,0,0,{"$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,7086.4997241034353]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2361.5409087073031,2427.8434236158764,0,0,0,0,0,0,{"$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,4789.3843323231795]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2427.8434236158764,0,0,0,0,0,0,0,{"$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,2427.8434236158764]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":336847.36070485209},814473.7561105137,1569979.5898438429,807848.58092637919,418172.0899433,15642.670530600644,16074.947914854365,16519.629840399863,16977.113487443203,17447.755772513807,17931.950582132991,18430.132037161708,18942.677199614205,19470.060499697505,20012.698247919612,20571.033178932779,21145.567825588954,21736.741663312354,22345.103304509186,22971.15391780256,23615.409087073025,24278.434236158759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,4281434.4568546042]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":336847.36070485209},{"$f":"$B30","v":814473.7561105137},{"$f":"$B31","v":1569979.5898438429},{"$f":"$B32","v":807848.58092637907},{"$f":"$B33","v":418172.08994329994},{"$f":"$B34","v":15642.670530600642},{"$f":"$B35","v":16074.947914854363},{"$f":"$B36","v":16519.629840399863},{"$f":"$B37","v":16977.113487443203},{"$f":"$B38","v":17447.755772513807},{"$f":"$B39","v":17931.950582132991},{"$f":"$B40","v":18430.132037161708},{"$f":"$B41","v":18942.677199614209},{"$f":"$B42","v":19470.060499697505},{"$f":"$B43","v":20012.698247919609},{"$f":"$B44","v":20571.033178932779},{"$f":"$B45","v":21145.567825588958},{"$f":"$B46","v":21736.741663312354},{"$f":"$B47","v":22345.10330450919},{"$f":"$B48","v":22971.15391780256},{"$f":"$B49","v":23615.409087073029},{"$f":"$B50","v":24278.434236158762},{"$f":"$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:$BZ321)","v":4281434.4568546042}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":33684.736070485211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33684.736070485211]
[0.1,3,0,{"$f":"D$321*$A324","v":33684.736070485211},{"$f":"E$321*$A323","v":81447.375611051379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115132.1116815366]
[0.1,4,0,33684.736070485211,{"$f":"E$321*$A324","v":81447.375611051379},{"$f":"F$321*$A323","v":156997.95898438428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272130.07066592085]
[0.1,5,0,33684.736070485211,81447.375611051379,{"$f":"F$321*$A324","v":156997.95898438428},{"$f":"G$321*$A323","v":80784.858092637907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352914.92875855876]
[0.1,6,0,33684.736070485211,81447.375611051379,156997.95898438428,{"$f":"G$321*$A324","v":80784.858092637907},{"$f":"H$321*$A323","v":41817.208994329994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394732.13775288872]
[0.1,7,0,33684.736070485211,81447.375611051379,156997.95898438428,80784.858092637907,{"$f":"H$321*$A324","v":41817.208994329994},{"$f":"I$321*$A323","v":1564.2670530600644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396296.40480594878]
[0.1,8,0,33684.736070485211,81447.375611051379,156997.95898438428,80784.858092637907,41817.208994329994,{"$f":"I$321*$A324","v":1564.2670530600644},{"$f":"J$321*$A323","v":1607.4947914854365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397903.89959743421]
[0.1,9,0,33684.736070485211,81447.375611051379,156997.95898438428,80784.858092637907,41817.208994329994,1564.2670530600644,{"$f":"J$321*$A324","v":1607.4947914854365},{"$f":"K$321*$A323","v":1651.9629840399864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399555.86258147418]
[0.1,10,0,33684.736070485211,81447.375611051379,156997.95898438428,80784.858092637907,41817.208994329994,1564.2670530600644,1607.4947914854365,{"$f":"K$321*$A324","v":1651.9629840399864},{"$f":"L$321*$A323","v":1697.7113487443203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401253.57393021852]
[0,11,0,33684.736070485211,81447.375611051379,156997.95898438428,80784.858092637907,41817.208994329994,1564.2670530600644,1607.4947914854365,1651.9629840399864,{"$f":"L$321*$A324","v":1697.7113487443203},{"$f":"M$321*$A323","v":1744.7755772513808},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402998.34950746992]
[0,12,0,0,81447.375611051379,156997.95898438428,80784.858092637907,41817.208994329994,1564.2670530600644,1607.4947914854365,1651.9629840399864,1697.7113487443203,{"$f":"M$321*$A324","v":1744.7755772513808},{"$f":"N$321*$A323","v":1793.1950582132993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371106.80849519803]
[0,13,0,0,0,156997.95898438428,80784.858092637907,41817.208994329994,1564.2670530600644,1607.4947914854365,1651.9629840399864,1697.7113487443203,1744.7755772513808,{"$f":"N$321*$A324","v":1793.1950582132993},{"$f":"O$321*$A323","v":1843.0132037161709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291502.44608786289]
[0,14,0,0,0,0,80784.858092637907,41817.208994329994,1564.2670530600644,1607.4947914854365,1651.9629840399864,1697.7113487443203,1744.7755772513808,1793.1950582132993,{"$f":"O$321*$A324","v":1843.0132037161709},{"$f":"P$321*$A323","v":1894.2677199614209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136398.75482343996]
[0,15,0,0,0,0,0,41817.208994329994,1564.2670530600644,1607.4947914854365,1651.9629840399864,1697.7113487443203,1744.7755772513808,1793.1950582132993,1843.0132037161709,{"$f":"P$321*$A324","v":1894.2677199614209},{"$f":"Q$321*$A323","v":1947.0060499697506},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57560.902780771816]
[0,16,0,0,0,0,0,0,1564.2670530600644,1607.4947914854365,1651.9629840399864,1697.7113487443203,1744.7755772513808,1793.1950582132993,1843.0132037161709,1894.2677199614209,{"$f":"Q$321*$A324","v":1947.0060499697506},{"$f":"R$321*$A323","v":2001.2698247919609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17744.96361123379]
[0,17,0,0,0,0,0,0,0,1607.4947914854365,1651.9629840399864,1697.7113487443203,1744.7755772513808,1793.1950582132993,1843.0132037161709,1894.2677199614209,1947.0060499697506,{"$f":"R$321*$A324","v":2001.2698247919609},{"$f":"S$321*$A323","v":2057.103317893278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18237.799876067005]
[0,18,0,0,0,0,0,0,0,0,1651.9629840399864,1697.7113487443203,1744.7755772513808,1793.1950582132993,1843.0132037161709,1894.2677199614209,1947.0060499697506,2001.2698247919609,{"$f":"S$321*$A324","v":2057.103317893278},{"$f":"T$321*$A323","v":2114.556782558896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18744.861867140466]
[0,19,0,0,0,0,0,0,0,0,0,1697.7113487443203,1744.7755772513808,1793.1950582132993,1843.0132037161709,1894.2677199614209,1947.0060499697506,2001.2698247919609,2057.103317893278,{"$f":"T$321*$A324","v":2114.556782558896},{"$f":"U$321*$A323","v":2173.6741663312355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19266.573049431714]
[0,20,0,0,0,0,0,0,0,0,0,0,1744.7755772513808,1793.1950582132993,1843.0132037161709,1894.2677199614209,1947.0060499697506,2001.2698247919609,2057.103317893278,2114.556782558896,{"$f":"U$321*$A324","v":2173.6741663312355},{"$f":"V$321*$A323","v":2234.5103304509189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19803.372031138311]
[0,21,0,0,0,0,0,0,0,0,0,0,0,1793.1950582132993,1843.0132037161709,1894.2677199614209,1947.0060499697506,2001.2698247919609,2057.103317893278,2114.556782558896,2173.6741663312355,{"$f":"V$321*$A324","v":2234.5103304509189},{"$f":"W$321*$A323","v":2297.1153917802562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20355.711845667185]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,1843.0132037161709,1894.2677199614209,1947.0060499697506,2001.2698247919609,2057.103317893278,2114.556782558896,2173.6741663312355,2234.5103304509189,{"$f":"W$321*$A324","v":2297.1153917802562},{"$f":"X$321*$A323","v":2361.5409087073031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20924.057696161191]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1894.2677199614209,1947.0060499697506,2001.2698247919609,2057.103317893278,2114.556782558896,2173.6741663312355,2234.5103304509189,2297.1153917802562,{"$f":"X$321*$A324","v":2361.5409087073031},{"$f":"Y$321*$A323","v":2427.8434236158764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21508.887916060896]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1947.0060499697506,2001.2698247919609,2057.103317893278,2114.556782558896,2173.6741663312355,2234.5103304509189,2297.1153917802562,2361.5409087073031,{"$f":"Y$321*$A324","v":2427.8434236158764},{"$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,19614.620196099477]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2001.2698247919609,2057.103317893278,2114.556782558896,2173.6741663312355,2234.5103304509189,2297.1153917802562,2361.5409087073031,2427.8434236158764,{"$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,17667.614146129727]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2057.103317893278,2114.556782558896,2173.6741663312355,2234.5103304509189,2297.1153917802562,2361.5409087073031,2427.8434236158764,0,{"$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,15666.344321337765]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2114.556782558896,2173.6741663312355,2234.5103304509189,2297.1153917802562,2361.5409087073031,2427.8434236158764,0,0,{"$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,13609.241003444487]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2173.6741663312355,2234.5103304509189,2297.1153917802562,2361.5409087073031,2427.8434236158764,0,0,0,{"$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,11494.684220885589]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2234.5103304509189,2297.1153917802562,2361.5409087073031,2427.8434236158764,0,0,0,0,{"$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,9321.0100545543537]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2297.1153917802562,2361.5409087073031,2427.8434236158764,0,0,0,0,0,{"$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,7086.4997241034353]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2361.5409087073031,2427.8434236158764,0,0,0,0,0,0,{"$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,4789.3843323231795]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2427.8434236158764,0,0,0,0,0,0,0,{"$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,2427.8434236158764]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":336847.36070485209},814473.7561105137,1569979.5898438429,807848.58092637919,418172.0899433,15642.670530600644,16074.947914854365,16519.629840399863,16977.113487443203,17447.755772513807,17931.950582132991,18430.132037161708,18942.677199614205,19470.060499697505,20012.698247919612,20571.033178932779,21145.567825588954,21736.741663312354,22345.103304509186,22971.15391780256,23615.409087073025,24278.434236158759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,4281434.4568546042]

{"sheet":"3rd party cont.","index":20,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":3.2258201149872622E-49},null,{"$f":"L8","v":3.2258201149872622E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":4.503471222650011E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":0},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":0},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":0},{"$f":"SUM(C25:C104)","v":0},null,null,{"$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":0},0,59144934.851799093,0,0,-15912.277907686284,-200383.38631614757,61315966.966435105,3.2258201149872622E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":2387327.7788598421}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B5/100","v":0},{"$f":"B29","v":0},{"$f":"I28+C29","v":0},0,0,{"$f":"CA230","v":0},0,0,0,0,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":0},0,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B5/100","v":951384.51475586474},0,{"$f":"AL29*$T$8","v":0},-255.95927755771373,-3223.2963183275224,947905.25915997953,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.0296692379766436E-50},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,947905.25915997953,0,-947905.25915997953,{"$f":"AF29-AE29","v":-947905.25915997953},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":935779.52539103315},null,{"$f":"C29-J28+AN28","v":0}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B6/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B6/100","v":1693223.1325942674},0,0,-455.54259402051957,-5736.6499083692115,1687030.9400918777,1.7194595126367563E-50,null,0,3,0,0,0,0,0,0,0,1687030.9400918777,0,-1687030.9400918777,-1687030.9400918777,0,null,null,1665450.209484203,null,0]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B7/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B7/100","v":2160569.3202618728},0,0,-581.27681683940204,-7320.0215343830178,2152668.0219106507,2.058647869438727E-50,null,0,4,0,0,0,0,0,0,0,2152668.0219106507,0,-2152668.0219106507,-2152668.0219106507,0,null,null,2125130.7980432096,null,0]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B8/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B8/100","v":2208266.0841735038},0,0,-594.10909342506011,-7481.6184503806935,2200190.3566296981,1.9742464504314047E-50,null,0,5,0,0,0,0,0,0,0,2200190.3566296981,0,-2200190.3566296981,-2200190.3566296981,0,null,null,2172045.2205544566,null,0]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B9/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B9/100","v":2257902.5290583279},0,0,-607.46321930813599,-7649.7870168968102,2249645.2788221226,1.8940491941897753E-50,null,0,6,0,0,0,0,0,0,0,2249645.2788221226,0,-2249645.2788221226,-2249645.2788221226,0,null,null,2220867.5086157015,null,0]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B10/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B10/100","v":2309021.6963256332},0,0,-621.21625493164447,-7822.9790555447662,2300577.5010151565,1.8173985603125798E-50,null,0,7,0,0,0,0,0,0,0,2300577.5010151565,0,-2300577.5010151565,-2300577.5010151565,0,null,null,2271148.1988538215,null,0]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B11/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B11/100","v":2362604.7076380118},0,0,-635.63216001751107,-8004.5186122742762,2353964.5568657196,1.744814783150253E-50,null,0,8,0,0,0,0,0,0,0,2353964.5568657196,0,-2353964.5568657196,-2353964.5568657196,0,null,null,2323852.3201814499,null,0]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B12/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B12/100","v":2420256.4662408987},0,0,-651.142715689856,-8199.8431086978508,2411405.4804165112,1.6770876373761944E-50,null,0,9,0,0,0,0,0,0,0,2411405.4804165112,0,-2411405.4804165112,-2411405.4804165112,0,null,null,2380558.4515790287,null,0]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B13/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B13/100","v":2480695.658643187},0,0,-667.40319899972758,-8404.6114471891378,2471623.6439969982,1.6128870550394093E-50,null,0,10,0,0,0,0,0,0,0,2471623.6439969982,0,-2471623.6439969982,-2471623.6439969982,0,null,null,2440006.296171858,null,0]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B14/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B14/100","v":2544293.5467882878},0,0,-684.51349378731118,-8620.0814653910602,2534988.9518291093,1.552150350614547E-50,null,0,11,0,0,0,0,0,0,0,2534988.9518291093,0,-2534988.9518291093,-2534988.9518291093,0,null,null,2502561.0263164476,null,0]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B15/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B15/100","v":2611508.3724491051},0,0,-702.59688483527839,-8847.8056891190681,2601957.9698751508,1.4948378803635873E-50,null,0,12,0,0,0,0,0,0,0,2601957.9698751508,0,-2601957.9698751508,-2601957.9698751508,0,null,null,2568673.367520846,null,0]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B16/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B16/100","v":2682907.1163655445},0,0,-721.80591191942085,-9089.7050524464576,2673095.6054011784,1.4409350677800206E-50,null,0,13,0,0,0,0,0,0,0,2673095.6054011784,0,-2673095.6054011784,-2673095.6054011784,0,null,null,2638901.0006800704,null,0]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B17/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B17/100","v":2759191.9440261587},0,0,-742.32948474805892,-9348.1584961688095,2749101.4560452416,1.390454519316636E-50,null,0,14,0,0,0,0,0,0,0,2749101.4560452416,0,-2749101.4560452416,-2749101.4560452416,0,null,null,2713934.5740834638,null,0]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B18/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B18/100","v":2841231.9418677036},0,0,-764.40142122869622,-9626.1104902329898,2830841.4299562415,1.3434381111312888E-50,null,0,15,0,0,0,0,0,0,0,2830841.4299562415,0,-2830841.4299562415,-2830841.4299562415,0,null,null,2794628.9190644128,null,0]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B19/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B19/100","v":2930099.7195416577},0,0,-788.31029489522928,-9927.1950424321822,2919384.21420433,1.2999584698208448E-50,null,0,16,0,0,0,0,0,0,0,2919384.21420433,0,-2919384.21420433,-2919384.21420433,0,null,null,2882039.0519018471,null,0]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B20/100","v":0},0,0,0,0,0,0,0,0,{"$f":"(+I44+D44)/2","v":0},0,0,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B20/100","v":3027113.3665002291},0,0,-814.41072285428834,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":-10255.877847564183},3016043.0779298106,1.2601198827104459E-50,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,3016043.0779298106,0,-3016043.0779298106,-3016043.0779298106,0,null,null,2977461.4422175456,null,0]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B21/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B21/100","v":3133881.7596801883},0,0,-843.13555530686426,-10617.609790130993,3122421.0143347504,1.2240576888763996E-50,null,0,18,0,0,0,0,0,0,0,3122421.0143347504,0,-3122421.0143347504,-3122421.0143347504,0,null,null,3082478.5775052099,null,0]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B22/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B22/100","v":3252351.0218545008},0,0,-875.00837464397398,-11018.984345506746,3240457.0291343499,1.1919356051931043E-50,null,0,19,0,0,0,0,0,0,0,3240457.0291343499,0,-3240457.0291343499,-3240457.0291343499,0,null,null,3199004.6594536342,null,0]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B23/100","v":0},0,0,0,0,0,0,{"$f":"D47-J47-H47","v":0},0,0,0,0,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B23/100","v":3384848.4860960282},0,0,-910.65532358994392,-11467.886531797823,3372469.9442406404,1.1639403270911071E-50,null,0,20,0,0,0,0,0,0,0,3372469.9442406404,0,-3372469.9442406404,-3372469.9442406404,0,null,null,3329328.8472876865,null,0]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B24/100","v":0},0,{"$f":"I47+C48","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B24/100","v":3534118.0273205419},0,0,-950.81461075576885,-11973.612613319121,3521193.6000964674,1.1402724530172597E-50,null,0,21,0,0,0,0,0,0,0,3521193.6000964674,0,-3521193.6000964674,-3521193.6000964674,0,null,null,3476150.0097892191,null,0]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B25/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B25/100","v":3703339.6498944326},0,0,-996.34178046407897,-12546.93646352245,3689796.3716504462,1.1211332414147256E-50,null,0,22,0,0,0,0,0,0,0,3689796.3716504462,0,-3689796.3716504462,-3689796.3716504462,0,null,null,3642595.9916210044,null,0]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B26/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,13,FALSE)*Inflation!$B26/100","v":3896125.7897231583},0,0,-1048.2087178677978,-13200.097036452424,3881877.4839688381,1.1067072519909137E-50,null,0,23,0,0,0,0,0,0,0,3881877.4839688381,0,-3881877.4839688381,-3881877.4839688381,0,null,null,3832219.9760698029,null,0]
[2046,{"$f":"'AEG Input File'!$BX$725*Inflation!B26/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'AEG Input File'!$CV$725*Inflation!$B$26/100","v":0},0,0,0,0,0,0,null,0,24,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,25,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,26,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,27,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,28,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,29,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,30,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,31,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,32,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,33,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,34,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,35,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,36,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,37,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,38,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,39,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,40,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,41,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,42,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,43,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,44,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,45,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,46,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,47,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,48,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,49,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,50,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,51,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,52,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,53,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,54,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,55,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,56,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,57,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,58,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,59,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,60,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2083,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":0},0,0,0,0,0,0,0,null,0,61,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2084,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":0},0,0,0,0,0,0,0,null,0,62,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,63,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,64,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":0},{"$f":"E91+J92","v":0},{"$f":"CA201","v":0},0,{"$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$10","v":0},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":0},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":0},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":0},0,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":0},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":0},0,0,null,null,0,null,0]
[2088,0,{"$f":"B93","v":0},0,0,0,{"$f":"CA294","v":0},0,0,0,0,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":0},0,0,0,{"$f":"AL93*$T$8","v":0},0,0,0,{"$f":"S93/(1+$D$3)^(A93-1)","v":0},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,0,0,0,{"$f":"AF93-AE93","v":0},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":0},null,{"$f":"C93-J92+AN92","v":0}]
[2089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,67,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2090,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,68,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,69,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,70,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,71,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,72,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,73,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,74,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,75,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,76,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$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":0},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$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,0,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$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,0,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,0,{"$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,0,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,0,0,{"$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,0,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,0,0,0,{"$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,0,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,0,0,0,0,{"$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,0,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,0,0,0,0,{"$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,0,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$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$212)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$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:$BZ227)","v":0}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$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,0]
[0.1,3,0,{"$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,0]
[0.1,4,0,0,{"$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,0]
[0.1,5,0,0,0,{"$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,0]
[0.1,6,0,0,0,0,{"$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,0]
[0.1,7,0,0,0,0,0,{"$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,0]
[0.1,8,0,0,0,0,0,0,{"$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,0]
[0.1,9,0,0,0,0,0,0,0,{"$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,0]
[0.1,10,0,0,0,0,0,0,0,0,{"$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,0]
[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$304)","v":0},{"$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$304)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$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:$BZ321)","v":0}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$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,0]
[0.1,3,0,{"$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,0]
[0.1,4,0,0,{"$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,0]
[0.1,5,0,0,0,{"$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,0]
[0.1,6,0,0,0,0,{"$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,0]
[0.1,7,0,0,0,0,0,{"$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,0]
[0.1,8,0,0,0,0,0,0,{"$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,0]
[0.1,9,0,0,0,0,0,0,0,{"$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,0]
[0.1,10,0,0,0,0,0,0,0,0,{"$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,0]
[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$398)","v":0},{"$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},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3rd party cont. w Ancil","index":21,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":3.431634042272131E-49},null,{"$f":"L8","v":3.431634042272131E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":4.7908019062308117E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":0},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":0},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":0},{"$f":"SUM(C25:C104)","v":0},null,null,{"$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":0},0,62919232.1848564,0,0,-16927.710052811359,-213170.72782657607,65228777.925502345,3.431634042272131E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":2539644.1785253431}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"(HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B5/100","v":0},{"$f":"B29","v":0},{"$f":"I28+C29","v":0},0,0,{"$f":"CA230","v":0},0,0,0,0,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":0},0,{"$f":"(HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B5/100","v":1012745.1809181353},0,{"$f":"AL29*$T$8","v":0},-272.46767299379638,-3431.1866153245546,1009041.526629817,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.0960789696772455E-50},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,1009041.526629817,0,-1009041.526629817,{"$f":"AF29-AE29","v":-1009041.526629817},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":996133.72936264367},null,{"$f":"C29-J28+AN28","v":0}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B6/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B6/100","v":1801031.6389983161},0,0,-484.54725720955173,-6101.9057606422321,1794445.1859804643,1.8289385046911494E-50,null,0,3,0,0,0,0,0,0,0,1794445.1859804643,0,-1794445.1859804643,-1794445.1859804643,0,null,null,1771490.3976428101,null,0]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B7/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B7/100","v":2298148.4427260654},0,0,-618.29092863834876,-7786.1404085496069,2289744.0113888774,2.1897369137401754E-50,null,0,4,0,0,0,0,0,0,0,2289744.0113888774,0,-2289744.0113888774,-2289744.0113888774,0,null,null,2260453.2927090954,null,0]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B8/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B8/100","v":2348920.8119875919},0,0,-631.95066216828684,-7958.1574935191911,2340330.7038319046,2.0999953803785355E-50,null,0,5,0,0,0,0,0,0,0,2340330.7038319046,0,-2340330.7038319046,-2340330.7038319046,0,null,null,2310392.8732610466,null,0]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B9/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B9/100","v":2401756.7818670697},0,0,-646.16558417895862,-8137.1660694906859,2392973.4502133997,2.0147218220409004E-50,null,0,6,0,0,0,0,0,0,0,2392973.4502133997,0,-2392973.4502133997,-2392973.4502133997,0,null,null,2362362.206428173,null,0]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B10/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B10/100","v":2456170.0119753401},0,0,-660.80485027176996,-8321.5184123720137,2447187.6887126961,1.9332169337127767E-50,null,0,7,0,0,0,0,0,0,0,2447187.6887126961,0,-2447187.6887126961,-2447187.6887126961,0,null,null,2415882.9289709157,null,0]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B11/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B11/100","v":2513204.1080028387},0,0,-676.14923079188259,-8514.7502643659664,2504013.2085076808,1.8560344295179325E-50,null,0,8,0,0,0,0,0,0,0,2504013.2085076808,0,-2504013.2085076808,-2504013.2085076808,0,null,null,2471981.5289417328,null,0]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B12/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B12/100","v":2574564.3907673066},0,0,-692.65752307910634,-8722.6392624088894,2565149.0939818183,1.7840134595698904E-50,null,0,9,0,0,0,0,0,0,0,2565149.0939818183,0,-2565149.0939818183,-2565149.0939818183,0,null,null,2532335.3558041849,null,0]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B13/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B13/100","v":2638889.9522848059},0,0,-709.96359018357487,-8940.574642266276,2629239.414052356,1.715741078065847E-50,null,0,10,0,0,0,0,0,0,0,2629239.414052356,0,-2629239.414052356,-2629239.414052356,0,null,null,2595605.8237314494,null,0]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B14/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B14/100","v":2706575.6941015376},0,0,-728.17367591406423,-9169.8943326935077,2696677.6260929299,1.6511508343318065E-50,null,0,11,0,0,0,0,0,0,0,2696677.6260929299,0,-2696677.6260929299,-2696677.6260929299,0,null,null,2662181.3569366066,null,0]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B15/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B15/100","v":2778109.0567343677},0,0,-747.41892064613512,-9412.2497850221716,2767949.3880286994,1.5902007811267779E-50,null,0,12,0,0,0,0,0,0,0,2767949.3880286994,0,-2767949.3880286994,-2767949.3880286994,0,null,null,2732541.4007421876,null,0]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B16/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B16/100","v":2854093.0095946146},0,0,-767.86154650186597,-9669.6838631553674,2843655.4641849571,1.5328755435267797E-50,null,0,13,0,0,0,0,0,0,0,2843655.4641849571,0,-2843655.4641849571,-2843655.4641849571,0,null,null,2807279.0344140395,null,0]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B17/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B17/100","v":2935274.4443505318},0,0,-789.70249626395309,-9944.7270404476385,2924540.0148138199,1.4791887260392535E-50,null,0,14,0,0,0,0,0,0,0,2924540.0148138199,0,-2924540.0148138199,-2924540.0148138199,0,null,null,2887128.898804517,null,0]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B18/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B18/100","v":3022577.6896100873},0,0,-813.19045012330105,-10240.510947646746,3011523.9882123172,1.4291849962126137E-50,null,0,15,0,0,0,0,0,0,0,3011523.9882123172,0,-3011523.9882123172,-3011523.9882123172,0,null,null,2973000.1613140269,null,0]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B19/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B19/100","v":3117143.6713600368},0,0,-838.63236135355794,-10560.901048690192,3105744.1379499934,1.3829417784684765E-50,null,0,16,0,0,0,0,0,0,0,3105744.1379499934,0,-3105744.1379499934,-3105744.1379499934,0,null,null,3066015.0340049206,null,0]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B20/100","v":0},0,0,0,0,0,0,0,0,{"$f":"(+I44+D44)/2","v":0},0,0,{"$f":"(HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B20/100","v":3220374.2675172854},0,0,-866.40538940314582,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":-10910.646914185756},3208597.2152136965,1.3405700920145278E-50,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,3208597.2152136965,0,-3208597.2152136965,-3208597.2152136965,0,null,null,3167552.4006317598,null,0]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B21/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B21/100","v":3333980.8113232516},0,0,-896.96994918669532,-11295.54655119692,3321788.294822868,1.3022140462258749E-50,null,0,18,0,0,0,0,0,0,0,3321788.294822868,0,-3321788.294822868,-3321788.294822868,0,null,null,3279295.5244636033,null,0]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B22/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B22/100","v":3460033.1855902718},0,0,-930.88291933852395,-11722.612734837387,3447379.6899360958,1.2680478587158064E-50,null,0,19,0,0,0,0,0,0,0,3447379.6899360958,0,-3447379.6899360958,-3447379.6899360958,0,null,null,3403280.3372669457,null,0]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B23/100","v":0},0,0,0,0,0,0,{"$f":"D47-J47-H47","v":0},0,0,0,0,{"$f":"(HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B23/100","v":3601006.8815617631},0,0,-968.81030286836608,-12200.232443964611,3587837.8388149301,1.2382702341919293E-50,null,0,20,0,0,0,0,0,0,0,3587837.8388149301,0,-3587837.8388149301,-3587837.8388149301,0,null,null,3541941.7262876346,null,0]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B24/100","v":0},0,{"$f":"I47+C48","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B24/100","v":3759820.3074458851},0,0,-1011.5372646018089,-12738.293262712159,3746070.4769185712,1.2130946085368469E-50,null,0,21,0,0,0,0,0,0,0,3746070.4769185712,0,-3746070.4769185712,-3746070.4769185712,0,null,null,3698150.230835035,null,0]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B25/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B25/100","v":3939855.8958317102},0,0,-1059.9738098925861,-13348.254892538418,3925447.6671292791,1.1927351603644121E-50,null,0,22,0,0,0,0,0,0,0,3925447.6671292791,0,-3925447.6671292791,-3925447.6671292791,0,null,null,3875232.8034859202,null,0]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,13,FALSE)*Inflation!$B26/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,13,FALSE)+HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,26,FALSE))*Inflation!$B26/100","v":4144955.9503075825},0,0,-1115.1536672020775,-14043.135080545744,4129797.6615598346,1.1773882715717557E-50,null,0,23,0,0,0,0,0,0,0,4129797.6615598346,0,-4129797.6615598346,-4129797.6615598346,0,null,null,4076968.7248282577,null,0]
[2046,{"$f":"'AEG Input File'!$BX$725*Inflation!B26/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'AEG Input File'!$CV$725*Inflation!$B$26/100","v":0},0,0,0,0,0,0,null,0,24,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,25,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,26,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,27,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,28,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,29,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,30,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,31,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,32,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,33,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,34,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,35,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,36,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,37,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,38,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,39,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,40,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,41,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,42,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,43,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,44,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,45,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,46,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,47,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,48,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,49,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,50,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,51,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,52,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,53,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,54,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,55,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,56,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,57,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,58,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,59,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,60,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2083,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":0},0,0,0,0,0,0,0,null,0,61,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2084,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":0},0,0,0,0,0,0,0,null,0,62,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,63,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,64,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2087,0,0,{"$f":"I91+C92","v":0},{"$f":"E91+J92","v":0},{"$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$10","v":0},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":0},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":0},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":0},0,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":0},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":0},0,0,null,null,0,null,0]
[{"$f":"1+A92","v":2088},0,{"$f":"B93","v":0},0,0,0,{"$f":"CA294","v":0},0,0,0,0,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":0},0,0,0,{"$f":"AL93*$T$8","v":0},0,0,0,{"$f":"S93/(1+$D$3)^(A93-1)","v":0},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,0,0,0,{"$f":"AF93-AE93","v":0},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":0},null,{"$f":"C93-J92+AN92","v":0}]
[2089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,67,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2090,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,68,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,69,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,70,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,71,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,72,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,73,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,74,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,75,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,76,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$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":0},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$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,0,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$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,0,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,0,{"$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,0,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,0,0,{"$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,0,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,0,0,0,{"$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,0,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,0,0,0,0,{"$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,0,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,0,0,0,0,{"$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,0,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$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$212)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$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:$BZ227)","v":0}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$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,0]
[0.1,3,0,{"$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,0]
[0.1,4,0,0,{"$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,0]
[0.1,5,0,0,0,{"$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,0]
[0.1,6,0,0,0,0,{"$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,0]
[0.1,7,0,0,0,0,0,{"$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,0]
[0.1,8,0,0,0,0,0,0,{"$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,0]
[0.1,9,0,0,0,0,0,0,0,{"$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,0]
[0.1,10,0,0,0,0,0,0,0,0,{"$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,0]
[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$304)","v":0},{"$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$304)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$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:$BZ321)","v":0}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$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,0]
[0.1,3,0,{"$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,0]
[0.1,4,0,0,{"$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,0]
[0.1,5,0,0,0,{"$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,0]
[0.1,6,0,0,0,0,{"$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,0]
[0.1,7,0,0,0,0,0,{"$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,0]
[0.1,8,0,0,0,0,0,0,{"$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,0]
[0.1,9,0,0,0,0,0,0,0,{"$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,0]
[0.1,10,0,0,0,0,0,0,0,0,{"$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,0]
[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$398)","v":0},{"$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},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TOU-in","index":22,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":5.7514144443140691E-50},null,{"$f":"L8","v":5.7514144443140691E-50},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":8.0293781166419103E-51},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":76201.880894350688},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":545831.31108410656},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":4602785.2351212762},{"$f":"SUM(C25:C104)","v":4602785.2351212762},null,null,{"$f":"SUM(F25:F104)","v":4602785.2351212772},{"$f":"SUM(G25:G104)","v":4602785.2351212762},{"$f":"SUM(H25:H104)","v":4.0472514228895307E-11},null,{"$f":"SUM(J25:J104)","v":4602785.2351212762},null,{"$f":"SUM(L25:L104)","v":508024.75024519494},940559.87896801124,2320447.6640539276,379729.78189750528,0,17426.946146177324,219457.61016613085,9408545.3216821216,5.7514144443140691E-50,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":420113.45508389641}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B5/100","v":284324.02807758265},{"$f":"B29","v":284324.02807758265},{"$f":"I28+C29","v":284324.02807758265},28432.402807758266,56864.805615516532,{"$f":"CA230","v":28432.402807758266},5970.804589629236,249920.82068019515,28432.402807758266,267122.42437888891,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":6651.3483670343339},12314.34376386678,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B5/100","v":82943.416913934416},4264.8604211637394,{"$f":"AL29*$T$8","v":0},222.77566057079997,2805.4148823299779,137634.56281665832,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.4950658206102333E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,137634.56281665832,0,-137634.56281665832,{"$f":"AF29-AE29","v":-137634.56281665832},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":135873.92265774717},null,{"$f":"C29-J28+AN28","v":284324.02807758265}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B6/100","v":710964.09151264967},710964.09151264967,960884.91219284479,127961.2147667815,233176.50728735642,99528.811959023238,28066.016018949966,833290.08421487163,99528.811959023238,897087.49820385827,22337.478705276069,41355.73366719787,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B6/100","v":84894.487998049488},14502.83575173711,0,799.12124811192712,10063.337424273166,273481.80675366893,2.7873874923128162E-51,null,0,3,0,0,0,0,0,0,0,273481.80675366893,0,-273481.80675366893,-273481.80675366893,0,null,null,269983.39006349863,null,966855.71678247396]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B7/100","v":1370770.6508330191},1370770.6508330191,2204060.7350478908,364567.09180910664,556252.85284154769,236605.87704232516,67125.864917836734,1900328.993087729,236605.87704232516,2052194.8640678099,51099.65211528846,94606.183233526041,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B7/100","v":86790.464896672594},33571.463334847045,0,1854.477924492548,23353.448734002872,527881.56728115468,5.0482575703186202E-51,null,0,4,0,0,0,0,0,0,0,527881.56728115468,0,-527881.56728115468,-527881.56728115468,0,null,null,521128.83404697286,null,2238097.5556564699]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B8/100","v":732582.34213584394},732582.34213584394,2632911.3352235728,674431.20306501619,754422.31029870117,309864.11125590955,93357.22179898624,2229690.0021686768,309864.11125590955,2431300.668696125,60539.38665053351,112082.96082689137,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B8/100","v":88728.785279364965},41011.110311249824,0,2192.5680798137428,27611.019560533532,642029.94196429662,5.7609803177908558E-51,null,0,5,0,0,0,0,0,0,0,642029.94196429662,0,-642029.94196429662,-642029.94196429662,0,null,null,633817.00710322172,null,2734074.0207499885]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B9/100","v":403760.7360031713},403760.7360031713,2633450.738171848,1024671.3879212429,693023.65302083874,350240.18485622667,71984.528314568539,2211226.0250010528,350240.18485622667,2422338.3815864502,60316.225701502604,111669.79939113536,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B9/100","v":90710.394817270761},42419.559682458756,0,2172.2750568447127,27355.469432216498,684883.90893765527,5.7662593656369866E-51,null,0,6,0,0,0,0,0,0,0,684883.90893765527,0,-684883.90893765527,-684883.90893765527,0,null,null,676122.78026771534,null,2827970.6454972504]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B10/100","v":50385.328228316481},50385.328228316481,2261611.353229369,1379950.1056003012,536129.21719224995,355278.71767905832,37978.604897770245,1868354.0306525405,355278.71767905832,2064982.6919409549,51418.069029329774,95195.702098478025,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B10/100","v":92706.023503250719},37921.7368330401,0,1831.9426658853972,23069.662122343092,657421.85393138544,5.193467858942847E-51,null,0,7,0,0,0,0,0,0,0,657421.85393138544,0,-657421.85393138544,-657421.85393138544,0,null,null,649012.02362648386,null,2528115.78886934]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B11/100","v":51912.201824725198},51912.201824725198,1920266.2324772656,1740420.043461832,387285.60317175678,360469.93786153081,5631.2897151474544,1554165.0049005875,360469.93786153081,1737215.6186889266,43256.668905354272,80085.64002155952,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B11/100","v":94745.556020322241},33371.239095225101,0,1519.6941641570129,19137.515354201649,632586.25142235064,4.6888804671254132E-51,null,0,8,0,0,0,0,0,0,0,632586.25142235064,0,-632586.25142235064,-632586.25142235064,0,null,null,624494.12154278776,null,2224749.2730150069]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B12/100","v":53486.532109170599},53486.532109170599,1607651.5370097582,2106238.6345342798,246846.30611517941,365818.59107244789,-24984.17984102638,1266817.1257783368,365818.59107244789,1437234.3313940475,35787.13485171178,66256.502677265598,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B12/100","v":96829.958252769313},28766.488008939697,0,1233.814932938704,15537.436926630302,610229.92672270327,4.2440355816345657E-51,null,0,9,0,0,0,0,0,0,0,610229.92672270327,0,-610229.92672270327,-610229.92672270327,0,null,null,602423.78200752311,null,1917765.8672626466]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B13/100","v":55109.849873749998},55109.849873749998,1321926.9756520868,2477568.2105941027,132619.17250652384,371329.57605982287,-50129.18474619279,1000726.5843384566,371329.57605982287,1161326.7799952717,28917.036821882262,53537.164557782031,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B13/100","v":98960.217334330257},24105.856890959229,0,970.77569483171158,12224.982633682186,590045.60999329062,3.8504119692834847E-51,null,0,10,0,0,0,0,0,0,0,590045.60999329062,0,-590045.60999329062,-590045.60999329062,0,null,null,582497.66581936053,null,1607057.1260639487]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B14/100","v":56783.668610683213},56783.668610683213,1057510.2529491398,2854576.1535149938,74302.593702590471,377007.94292089116,-63568.123335843135,744070.43336409179,377007.94292089116,900790.34315661574,22429.67954459973,41526.434819519985,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B14/100","v":101137.34211568549},19387.668279222136,0,722.30383288038968,9095.9753733179277,571307.34688611678,3.4980621834194543E-51,null,0,11,0,0,0,0,0,0,0,571307.34688611678,0,-571307.34688611678,-571307.34688611678,0,null,null,563999.10513765004,null,1292511.2186148092]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B15/100","v":58509.61654123621},58509.61654123621,802580.04990532796,3209002.6552822506,55497.917494561698,354426.50176725659,-62775.002697265925,510928.55083533732,354426.50176725659,656754.30037033267,16353.182079221282,30276.373247072337,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B15/100","v":103362.36364223059},14610.193383527314,0,497.12087755880549,6260.2454175068433,525785.9804143738,3.0206667808904923E-51,null,0,12,0,0,0,0,0,0,0,525785.9804143738,0,-525785.9804143738,-525785.9804143738,0,null,null,519060.05421411293,null,974012.89223515429]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B16/100","v":60289.375126131868},60289.375126131868,571217.92596146918,3498361.6854108553,57183.862721209764,289359.03012860473,-48756.785155552941,330615.68098841741,289359.03012860473,450916.80347494327,11227.828406526087,20787.264640194884,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B16/100","v":105636.33564235969},10198.136483910443,0,319.56277573645019,4024.2554531885125,441552.41353052075,2.3801930452223555E-51,null,0,13,0,0,0,0,0,0,0,441552.41353052075,0,-441552.41353052075,-441552.41353052075,0,null,null,435904.01464279694,null,679875.76559402957]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B17/100","v":62124.594424664974},62124.594424664974,392740.27541308239,3656856.1098986249,58922.322880107473,158494.4244877694,-20910.141337609002,255155.99226292199,158494.4244877694,323948.13383800222,8066.3085325662551,14934.008969931903,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B17/100","v":107960.33502649161},6789.6199483513465,0,234.38436479253991,2951.6033461181273,299430.68467602122,1.5144757492100232E-51,null,0,14,0,0,0,0,0,0,0,299430.68467602122,0,-299430.68467602122,-299430.68467602122,0,null,null,295600.32638910512,null,452641.32989008981]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B18/100","v":64017.061913237179},64017.061913237179,319173.0541761592,3748494.0063641337,60714.956424986667,91637.896465508704,-6493.8174085096271,234028.97511916014,91637.896465508704,276601.01464765967,6887.3652647267254,12751.306775257111,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B18/100","v":110335.4623970744},5372.459509733364,0,207.11238770242358,2608.1672175790372,229799.77001758176,1.0905653905722186E-51,null,0,15,0,0,0,0,0,0,0,229799.77001758176,0,-229799.77001758176,-229799.77001758176,0,null,null,226860.13991797913,null,358163.96731555759]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B19/100","v":65968.608370464324},65968.608370464324,299997.58348962443,3806352.6900663716,62563.486767920585,57858.683702238013,988.00864379334007,241150.89114359306,57858.683702238013,270574.23731660878,6737.2985091835581,12473.472340295666,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B19/100","v":112762.84256981005},4987.4201883076976,0,209.92266280180019,2643.5570243785396,197673.19699701533,8.8020941348711821E-52,null,0,16,0,0,0,0,0,0,0,197673.19699701533,0,-197673.19699701533,-197673.19699701533,0,null,null,195144.53441509607,null,332494.67922051321]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B20/100","v":67981.138843065768},67981.138843065768,309132.02998665883,3865970.9548300845,64469.701539530273,59618.264763712941,1018.8017229216397,248494.96350002426,59618.264763712941,{"$f":"(+I44+D44)/2","v":278813.49674334156},6942.4560689092041,12853.302199868047,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B20/100","v":115243.62510634586},5139.2570154201139,0,216.57202494699806,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":2727.2924713853786},202740.76965058857,8.4706242010337307E-52,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,202740.76965058857,0,-202740.76965058857,-202740.76965058857,0,null,null,200147.28198593218,null,342617.13436134096]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B21/100","v":70056.526284275562},70056.526284275562,318551.4897842998,3927403.6520397523,66435.429311156826,61432.697209667982,1050.5737413126571,256068.21883331914,61432.697209667982,287309.8543088095,7154.0153722893565,13244.984283636119,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B21/100","v":117778.98485868546},5295.8309382285534,0,223.43503196180151,2813.7183491833989,207943.66604365266,8.1518489052351406E-52,null,0,18,0,0,0,0,0,0,0,207943.66604365266,0,-207943.66604365266,-207943.66604365266,0,null,null,205283.62221646839,null,353055.39588190359]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B22/100","v":72196.827888314903},72196.827888314903,328265.04672163405,3990707.3788273348,68462.558502042899,63303.726787582404,1083.354660036704,263877.96527401498,63303.726787582404,296071.50599782448,7372.180499345829,13648.896426499708,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B22/100","v":120370.12252557656},5457.2928984082573,0,230.51864043255179,2902.9222620952628,213285.66003994059,7.8452752186820351E-52,null,0,19,0,0,0,0,0,0,0,213285.66003994059,0,-213285.66003994059,-213285.66003994059,0,null,null,210557.28069465639,null,363819.5265605505]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B23/100","v":74404.104000273801},74404.104000273801,338282.06927428878,4055940.5310275694,70553.052416097562,65233.152200234777,1117.1790453311846,{"$f":"D47-J47-H47","v":271931.73802872282},65233.152200234777,305106.90365150583,7597.1619009224942,14065.428258334419,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B23/100","v":123018.26522113924},5623.7985565986282,0,237.83002750178258,2994.9945919087686,218770.63075664011,7.5504293212654969E-52,null,0,20,0,0,0,0,0,0,0,218770.63075664011,0,-218770.63075664011,-218770.63075664011,0,null,null,215972.08691548629,null,374919.90377324191]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B24/100","v":76680.463471504569},76680.463471504569,{"$f":"I47+C48","v":348612.20150022738},4123163.3627138864,72708.92779375345,67222.831686316917,1152.080182561672,280237.2896313488,67222.831686316917,314424.74556578812,7829.1761645881234,14494.980770582833,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B24/100","v":125724.66705600433},5795.5082256676751,0,245.3765800236998,3090.0283613116981,224402.56884449528,7.2668559784011016E-52,null,0,21,0,0,0,0,0,0,0,224402.56884449528,0,-224402.56884449528,-224402.56884449528,0,null,null,221531.98048075166,null,386367.21504451171]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B25/100","v":79028.132383115677},79028.132383115677,359265.42201446451,4192438.0459843911,74932.262753600182,69274.683270504858,1188.0916914500178,288802.64705250959,69274.683270504858,324034.03453348705,8068.4474598838269,14937.968991993754,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B25/100","v":128490.60973123643},5972.5877361196572,0,253.16594927058256,3188.1199228098308,230185.58306181894,6.9941179098076206E-52,null,0,22,0,0,0,0,0,0,0,230185.58306181894,0,-230185.58306181894,-230185.58306181894,0,null,null,227241.01758896693,null,398172.51574131049]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,14,FALSE)*Inflation!$B26/100","v":81449.356666080697},81449.356666080697,370252.00371859031,4263828.7274088906,77225.205949881725,71390.681424499751,1225.2501503302144,297636.07214376034,71390.681424499751,333944.03793117532,8315.2065444862656,15394.820148627183,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,14,FALSE)*Inflation!$B26/100","v":131317.40314532362},6155.2078370532945,0,261.20601389338128,3289.3684922895573,236123.89360617308,6.7317947694502879E-52,null,0,23,0,0,0,0,0,0,0,236123.89360617308,0,-236123.89360617308,-236123.89360617308,0,null,null,233103.36445234943,null,410347.18913688633]
[2046,{"$f":"'AEG Input File'!$BX$749*Inflation!B26/100","v":0},0,297636.07214376034,4329006.9493909236,62800.675009819839,65178.221982033254,-499.28486416481712,232957.13502589191,65178.221982033254,265296.60358482611,6605.88542926217,12230.173425260484,{"$f":"'AEG Input File'!$CV$749*Inflation!$B$26/100","v":0},5084.3476156857978,0,233.24877158117644,2937.302815767242,92269.180039590108,2.4682190149324503E-52,null,0,24,0,0,0,0,0,0,0,92269.180039590108,0,-92269.180039590108,-92269.180039590108,0,null,null,91088.860064120687,null,338956.50771238655]
[2047,0,0,232957.13502589191,4387783.4651816329,37861.583112755514,58776.515790709527,-4392.1358623703427,178572.75509755273,58776.515790709527,205764.9450617223,5123.5471320368852,9485.7639673453996,0,4106.6742859552996,0,178.6520286326884,2249.7657894961199,79920.91899417591,2.0059661625054053E-52,null,0,25,0,0,0,0,0,0,0,79920.91899417591,0,-79920.91899417591,-79920.91899417591,0,null,null,78898.559663506399,null,273778.28573035332]
[2048,0,0,178572.75509755273,4439963.1201352961,22903.801434426085,52179.654953663099,-6147.9292390397732,132541.02938292941,52179.654953663099,155556.89224024105,3873.366616782002,7171.172732275113,0,3225.0265490946567,0,132.94361025808706,1674.1594740336691,68256.323936106623,1.607467236589015E-52,null,0,26,0,0,0,0,0,0,0,68256.323936106623,0,-68256.323936106623,-68256.323936106623,0,null,null,67383.179701386747,null,215001.7699396438]
[2049,0,0,132541.02938292941,4485344.6612046529,13934.986313199959,45381.541069356521,-6603.7764987928776,93763.264812365771,45381.541069356521,113152.1470976476,2817.488462731425,5216.3139812015543,0,2442.3317247897103,0,94.679396804622044,1192.2980641832617,57144.652699067097,1.2627312655706481E-52,null,0,27,0,0,0,0,0,0,0,57144.652699067097,0,-57144.652699067097,-57144.652699067097,0,null,null,56413.650483126381,null,162822.1149859807]
[2050,0,0,93763.264812365771,4523720.5496455822,4691.4829439662481,38375.888440928968,-7073.7251543621705,62461.101525798971,38375.888440928968,78112.183169082375,1944.9933609101511,3600.9716440946977,0,1761.6086087493627,0,63.443468118442873,798.94387560144571,46545.849398403065,9.6505573843069944E-53,null,0,28,0,0,0,0,0,0,0,46545.849398403065,0,-46545.849398403065,-46545.849398403065,0,null,null,45950.428524428091,null,117440.57391662418]
[2051,0,0,62461.101525798971,4554876.7552976795,0,31156.205652097477,-6542.8031869404695,37847.699060641964,31156.205652097477,50154.400293220468,1248.8445673011895,2312.1178535174636,0,1185.9702821354281,0,38.968134749232114,490.72589385227059,36432.832383653062,7.0876208077621175E-53,null,0,29,0,0,0,0,0,0,0,36432.832383653062,0,-36432.832383653062,-36432.832383653062,0,null,null,35966.778607008418,null,79064.685475695209]
[2052,0,0,37847.699060641964,4578592.5505497493,0,23715.795252070096,-4980.3170029347202,19112.220811506588,23715.795252070096,28479.959936074276,709.15100240824938,1312.9261530530241,0,718.62719735396604,0,20.495075838525434,258.0945809993807,26735.089261723238,4.8800613118497195E-53,null,0,30,0,0,0,0,0,0,0,26735.089261723238,0,-26735.089261723238,-26735.089261723238,0,null,null,26393.090341953601,null,47908.479823597736]
[2053,0,0,19112.220811506588,4594640.2994546685,0,16047.748904919637,-3370.0272700331238,6434.4991766200746,16047.748904919637,12773.359994063332,318.05666385217694,588.85189572631964,0,362.89026857291458,0,7.7253891078655075,97.285859323523255,17422.558981502436,2.9839509821755983E-53,null,0,31,0,0,0,0,0,0,0,17422.558981502436,0,-17422.558981502436,-17422.558981502436,0,null,null,17199.687223231278,null,24192.684571527639]
[2054,0,0,6434.4991766200746,4602785.2351212762,0,8144.9356666080703,-1710.4364899876946,-3.0104274628683925E-10,8144.9356666080703,3217.2495883098868,80.109514748916183,148.3152060210858,0,122.17403499912002,0,0.83367393692412228,10.498459587842898,8506.8665559019591,1.3670533474940636E-53,null,0,32,0,0,0,0,0,0,0,8506.8665559019591,0,-8506.8665559019591,-8506.8665559019591,0,null,null,8398.0455549970447,null,8144.9356666080021]
[2055,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-3.9629958549431077E-68,null,0,33,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2056,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-3.718430933984043E-68,null,0,34,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2057,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-3.4889586355643406E-68,null,0,35,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2058,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-3.2736475617786001E-68,null,0,36,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2059,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-3.0716237932713497E-68,null,0,37,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2060,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-2.8820673421132218E-68,null,0,38,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2061,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-2.7042088235776928E-68,null,0,39,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2062,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-2.5373263333095878E-68,null,0,40,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2063,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-2.3807425172101579E-68,null,0,41,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2064,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-2.2338218221458066E-68,null,0,42,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2065,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-2.0959679163214294E-68,null,0,43,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2066,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.9666212688480258E-68,null,0,44,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2067,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.8452568786803411E-68,null,0,45,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2068,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.7313821437066134E-68,null,0,46,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2069,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.6245348613413325E-68,null,0,47,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2070,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.5242813525056809E-68,null,0,48,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2071,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.4302147013811419E-68,null,0,49,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2072,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.3419531037916607E-68,null,0,50,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2073,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.2591383175106665E-68,null,0,51,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2074,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.1814342082029501E-68,null,0,52,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2075,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.1085253850995664E-68,null,0,53,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2076,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-1.0401159208681476E-68,null,0,54,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2077,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-9.7592815048274662E-69,null,0,55,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2078,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-9.1570154421798563E-69,null,0,56,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2079,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-8.5919165019313279E-69,null,0,57,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2080,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-8.0616910217404387E-69,null,0,58,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2081,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-7.564186886057546E-69,null,0,59,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2082,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-7.0973847909706179E-69,null,0,60,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2083,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-1.3878070603823289E-11},0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-6.6593900481159813E-69,null,0,61,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2084,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-1.3878070603823289E-11},0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-6.2484248943872381E-69,null,0,62,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2085,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-5.862821276228418E-69,null,0,63,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2086,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-5.5010140792237894E-69,null,0,64,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-3.0104274628683925E-10},{"$f":"E91+J92","v":4602785.2351212762},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-3.0104274628683925E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-3.0104274628683925E-10},-7.4959643825422966E-12,-1.3878070603823289E-11,0,{"$f":"AN92*$D$10","v":-1.0231815394945443E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-2.8585189992790218E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-3.599734244509962E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-2.6282802670297994E-11},-5.1615347755041087E-69,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-2.6282802670297994E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":2.6282802670297994E-11},2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2088,0,{"$f":"B93","v":0},-3.0104274628683925E-10,4602785.2351212762,0,{"$f":"CA294","v":0},0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-7.4959643825422966E-12},-1.3878070603823289E-11,0,-1.0231815394945443E-12,{"$f":"AL93*$T$8","v":0},-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-4.8430054631849712E-69},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,{"$f":"AF93-AE93","v":2.6282802670297994E-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$16","v":-2.5946589462488371E-11},null,{"$f":"C93-J92+AN92","v":-6.8212102632969618E-11}]
[2089,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-4.5441332736441224E-69,null,0,67,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2090,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-4.2637051239376205E-69,null,0,68,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2091,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-4.0005827930555632E-69,null,0,69,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2092,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-3.7536983020325793E-69,null,0,70,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2093,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-3.522049579161544E-69,null,0,71,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2094,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-3.3046963927162061E-69,null,0,72,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2095,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-3.1007565346741529E-69,null,0,73,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2096,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-2.9094022399503766E-69,null,0,74,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2097,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-2.7298568266075699E-69,null,0,75,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
[2098,0,0,-3.0104274628683925E-10,4602785.2351212762,0,0,0,-3.0104274628683925E-10,0,-3.0104274628683925E-10,-7.4959643825422966E-12,-1.3878070603823289E-11,0,-1.0231815394945443E-12,0,-2.8585189992790218E-13,-3.599734244509962E-12,-2.6282802670297994E-11,-2.5613915434062E-69,null,0,76,0,0,0,0,0,0,0,-2.6282802670297994E-11,0,2.6282802670297994E-11,2.6282802670297994E-11,0,null,null,-2.5946589462488371E-11,null,-6.8212102632969618E-11]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":284324.02807758265},{"$f":"$B30","v":710964.09151264967},{"$f":"$B31","v":1370770.6508330191},{"$f":"$B32","v":732582.34213584394},{"$f":"$B33","v":403760.7360031713},{"$f":"$B34","v":50385.328228316481},{"$f":"$B35","v":51912.201824725198},{"$f":"$B36","v":53486.532109170599},{"$f":"$B37","v":55109.849873749998},{"$f":"$B38","v":56783.668610683213},{"$f":"$B39","v":58509.61654123621},{"$f":"$B40","v":60289.375126131868},{"$f":"$B41","v":62124.594424664974},{"$f":"$B42","v":64017.061913237179},{"$f":"$B43","v":65968.608370464324},{"$f":"$B44","v":67981.138843065768},{"$f":"$B45","v":70056.526284275562},{"$f":"$B46","v":72196.827888314903},{"$f":"$B47","v":74404.104000273801},{"$f":"$B48","v":76680.463471504569},{"$f":"$B49","v":79028.132383115677},{"$f":"$B50","v":81449.356666080697},{"$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":4602785.2351212762},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":56864.805615516532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56864.805615516532,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":90983.688984826455},{"$f":"E$135*$A137","v":142192.81830252995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233176.50728735642,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,54590.213390895871,{"$f":"E$135*$A138","v":227508.5092840479},{"$f":"F$135*$A137","v":274154.13016660383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556252.85284154769,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,32754.12803453752,136505.10557042874,{"$f":"F$135*$A138","v":438646.60826656612},{"$f":"G$135*$A137","v":146516.46842716879},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,754422.31029870117,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,32754.12803453752,81903.063342257243,263187.96495993965,{"$f":"G$135*$A138","v":234426.34948347005},{"$f":"H$135*$A137","v":80752.147200634266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693023.65302083874,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,16377.06401726876,81903.063342257243,157912.7789759638,140655.80969008204,{"$f":"H$135*$A138","v":129203.43552101482},{"$f":"I$135*$A137","v":10077.065645663297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536129.21719224995,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,40951.531671128621,157912.7789759638,84393.485814049214,77522.061312608887,{"$f":"I$135*$A138","v":16123.305033061275},{"$f":"J$135*$A137","v":10382.44036494504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387285.60317175678,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,78956.389487981898,84393.485814049214,46513.236787565336,9673.9830198367654,{"$f":"J$135*$A138","v":16611.904583912063},{"$f":"K$135*$A137","v":10697.306421834121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246846.30611517941,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,42196.742907024607,46513.236787565336,5804.3898119020587,9967.1427503472387,{"$f":"K$135*$A138","v":17115.690274934594},{"$f":"L$135*$A137","v":11021.96997475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132619.17250652384,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,23256.618393782668,5804.3898119020587,5980.2856502083423,10269.414164960755,{"$f":"L$135*$A138","v":17635.1519596},{"$f":"M$135*$A137","v":11356.733722136643},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74302.593702590471,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,2902.1949059510293,5980.2856502083423,6161.6484989764531,10581.091175760001,{"$f":"M$135*$A138","v":18170.77395541863},{"$f":"N$135*$A137","v":11701.923308247242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55497.917494561698,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,2990.1428251041712,6161.6484989764531,6348.6547054559996,10902.464373251178,{"$f":"N$135*$A138","v":18723.077293195587},{"$f":"O$135*$A137","v":12057.875025226374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57183.862721209764,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,3080.8242494882265,6348.6547054559996,6541.4786239507057,11233.846375917352,{"$f":"O$135*$A138","v":19292.600040362198},{"$f":"P$135*$A137","v":12424.918884932995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58922.322880107473,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,3174.3273527279998,6541.4786239507057,6740.3078255504115,11575.560024217319,{"$f":"P$135*$A138","v":19879.870215892792},{"$f":"Q$135*$A137","v":12803.412382647437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60714.956424986667,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,3270.7393119753528,6740.3078255504115,6945.3360145303914,11927.922129535675,{"$f":"Q$135*$A138","v":20485.459812235898},{"$f":"R$135*$A137","v":13193.721674092865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62563.486767920585,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,3370.1539127752058,6945.3360145303914,7156.7532777214046,12291.275887341539,{"$f":"R$135*$A138","v":21109.954678548584},{"$f":"S$135*$A137","v":13596.227768613155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64469.701539530273,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,3472.6680072651957,7156.7532777214046,7374.7655324049229,12665.97280712915,{"$f":"S$135*$A138","v":21753.964429781045},{"$f":"T$135*$A137","v":14011.305256855114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66435.429311156826,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,3578.3766388607023,7374.7655324049229,7599.5836842774897,13052.378657868629,{"$f":"T$135*$A138","v":22418.088410968179},{"$f":"U$135*$A137","v":14439.365577662982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68462.558502042899,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3687.3827662024614,7599.5836842774897,7831.4271947211764,13450.853046580909,{"$f":"U$135*$A138","v":23102.984924260771},{"$f":"V$135*$A137","v":14880.82080005476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70553.052416097562,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3799.7918421387449,7831.4271947211764,8070.5118279485441,13861.790954556462,{"$f":"V$135*$A138","v":23809.313280087616},{"$f":"W$135*$A137","v":15336.092694300914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72708.92779375345,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3915.7135973605882,8070.5118279485441,8317.0745727338763,14285.58796805257,{"$f":"W$135*$A138","v":24537.748310881463},{"$f":"X$135*$A137","v":15805.626476623136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74932.262753600182,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4035.2559139742721,8317.0745727338763,8571.3527808315412,14722.648986528877,{"$f":"X$135*$A138","v":25289.002362597017},{"$f":"Y$135*$A137","v":16289.871333216141},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77225.205949881725,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4158.5372863669381,8571.3527808315412,8833.5893919173268,15173.401417558211,{"$f":"Y$135*$A138","v":26063.794133145824},{"$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,62800.675009819839,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4285.6763904157706,8833.5893919173268,9104.040850534926,15638.276479887494,{"$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,37861.583112755514,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4416.7946959586634,9104.040850534926,9382.9658879324961,0,{"$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,22903.801434426085,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4552.020425267463,9382.9658879324961,0,0,{"$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,13934.986313199959,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4691.4829439662481,0,0,0,{"$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,4691.4829439662481,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":284324.02807758265},710964.09151264979,1370770.6508330191,732582.34213584394,403760.7360031713,50385.328228316488,51912.201824725205,53486.532109170599,55109.84987374999,56783.66861068322,58509.616541236202,60289.375126131861,62124.594424664981,64017.061913237187,65968.608370464324,67981.138843065768,70056.526284275562,72196.827888314903,74404.104000273801,76680.463471504569,79028.132383115677,81449.356666080697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,4602785.2351212772]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":284324.02807758265},{"$f":"$B30","v":710964.09151264967},{"$f":"$B31","v":1370770.6508330191},{"$f":"$B32","v":732582.34213584394},{"$f":"$B33","v":403760.7360031713},{"$f":"$B34","v":50385.328228316481},{"$f":"$B35","v":51912.201824725198},{"$f":"$B36","v":53486.532109170599},{"$f":"$B37","v":55109.849873749998},{"$f":"$B38","v":56783.668610683213},{"$f":"$B39","v":58509.61654123621},{"$f":"$B40","v":60289.375126131868},{"$f":"$B41","v":62124.594424664974},{"$f":"$B42","v":64017.061913237179},{"$f":"$B43","v":65968.608370464324},{"$f":"$B44","v":67981.138843065768},{"$f":"$B45","v":70056.526284275562},{"$f":"$B46","v":72196.827888314903},{"$f":"$B47","v":74404.104000273801},{"$f":"$B48","v":76680.463471504569},{"$f":"$B49","v":79028.132383115677},{"$f":"$B50","v":81449.356666080697},{"$f":"$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:$BZ227)","v":4602785.2351212762}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":28432.402807758266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28432.402807758266]
[0.1,3,0,{"$f":"D$227*$A230","v":28432.402807758266},{"$f":"E$227*$A229","v":71096.409151264976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99528.811959023238]
[0.1,4,0,28432.402807758266,{"$f":"E$227*$A230","v":71096.409151264976},{"$f":"F$227*$A229","v":137077.06508330192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236605.87704232516]
[0.1,5,0,28432.402807758266,71096.409151264976,{"$f":"F$227*$A230","v":137077.06508330192},{"$f":"G$227*$A229","v":73258.234213584394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309864.11125590955]
[0.1,6,0,28432.402807758266,71096.409151264976,137077.06508330192,{"$f":"G$227*$A230","v":73258.234213584394},{"$f":"H$227*$A229","v":40376.073600317133},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350240.18485622667]
[0.1,7,0,28432.402807758266,71096.409151264976,137077.06508330192,73258.234213584394,{"$f":"H$227*$A230","v":40376.073600317133},{"$f":"I$227*$A229","v":5038.5328228316484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355278.71767905832]
[0.1,8,0,28432.402807758266,71096.409151264976,137077.06508330192,73258.234213584394,40376.073600317133,{"$f":"I$227*$A230","v":5038.5328228316484},{"$f":"J$227*$A229","v":5191.2201824725198},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360469.93786153081]
[0.1,9,0,28432.402807758266,71096.409151264976,137077.06508330192,73258.234213584394,40376.073600317133,5038.5328228316484,{"$f":"J$227*$A230","v":5191.2201824725198},{"$f":"K$227*$A229","v":5348.6532109170603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365818.59107244789]
[0.1,10,0,28432.402807758266,71096.409151264976,137077.06508330192,73258.234213584394,40376.073600317133,5038.5328228316484,5191.2201824725198,{"$f":"K$227*$A230","v":5348.6532109170603},{"$f":"L$227*$A229","v":5510.9849873749999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371329.57605982287]
[0,11,0,28432.402807758266,71096.409151264976,137077.06508330192,73258.234213584394,40376.073600317133,5038.5328228316484,5191.2201824725198,5348.6532109170603,{"$f":"L$227*$A230","v":5510.9849873749999},{"$f":"M$227*$A229","v":5678.3668610683217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377007.94292089116]
[0,12,0,0,71096.409151264976,137077.06508330192,73258.234213584394,40376.073600317133,5038.5328228316484,5191.2201824725198,5348.6532109170603,5510.9849873749999,{"$f":"M$227*$A230","v":5678.3668610683217},{"$f":"N$227*$A229","v":5850.961654123621},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354426.50176725659]
[0,13,0,0,0,137077.06508330192,73258.234213584394,40376.073600317133,5038.5328228316484,5191.2201824725198,5348.6532109170603,5510.9849873749999,5678.3668610683217,{"$f":"N$227*$A230","v":5850.961654123621},{"$f":"O$227*$A229","v":6028.9375126131872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289359.03012860473]
[0,14,0,0,0,0,73258.234213584394,40376.073600317133,5038.5328228316484,5191.2201824725198,5348.6532109170603,5510.9849873749999,5678.3668610683217,5850.961654123621,{"$f":"O$227*$A230","v":6028.9375126131872},{"$f":"P$227*$A229","v":6212.4594424664974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158494.4244877694]
[0,15,0,0,0,0,0,40376.073600317133,5038.5328228316484,5191.2201824725198,5348.6532109170603,5510.9849873749999,5678.3668610683217,5850.961654123621,6028.9375126131872,{"$f":"P$227*$A230","v":6212.4594424664974},{"$f":"Q$227*$A229","v":6401.7061913237185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91637.896465508704]
[0,16,0,0,0,0,0,0,5038.5328228316484,5191.2201824725198,5348.6532109170603,5510.9849873749999,5678.3668610683217,5850.961654123621,6028.9375126131872,6212.4594424664974,{"$f":"Q$227*$A230","v":6401.7061913237185},{"$f":"R$227*$A229","v":6596.8608370464326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57858.683702238013]
[0,17,0,0,0,0,0,0,0,5191.2201824725198,5348.6532109170603,5510.9849873749999,5678.3668610683217,5850.961654123621,6028.9375126131872,6212.4594424664974,6401.7061913237185,{"$f":"R$227*$A230","v":6596.8608370464326},{"$f":"S$227*$A229","v":6798.1138843065773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59618.264763712941]
[0,18,0,0,0,0,0,0,0,0,5348.6532109170603,5510.9849873749999,5678.3668610683217,5850.961654123621,6028.9375126131872,6212.4594424664974,6401.7061913237185,6596.8608370464326,{"$f":"S$227*$A230","v":6798.1138843065773},{"$f":"T$227*$A229","v":7005.6526284275569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61432.697209667982]
[0,19,0,0,0,0,0,0,0,0,0,5510.9849873749999,5678.3668610683217,5850.961654123621,6028.9375126131872,6212.4594424664974,6401.7061913237185,6596.8608370464326,6798.1138843065773,{"$f":"T$227*$A230","v":7005.6526284275569},{"$f":"U$227*$A229","v":7219.6827888314911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63303.726787582404]
[0,20,0,0,0,0,0,0,0,0,0,0,5678.3668610683217,5850.961654123621,6028.9375126131872,6212.4594424664974,6401.7061913237185,6596.8608370464326,6798.1138843065773,7005.6526284275569,{"$f":"U$227*$A230","v":7219.6827888314911},{"$f":"V$227*$A229","v":7440.4104000273801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65233.152200234777]
[0,21,0,0,0,0,0,0,0,0,0,0,0,5850.961654123621,6028.9375126131872,6212.4594424664974,6401.7061913237185,6596.8608370464326,6798.1138843065773,7005.6526284275569,7219.6827888314911,{"$f":"V$227*$A230","v":7440.4104000273801},{"$f":"W$227*$A229","v":7668.0463471504572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67222.831686316917]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,6028.9375126131872,6212.4594424664974,6401.7061913237185,6596.8608370464326,6798.1138843065773,7005.6526284275569,7219.6827888314911,7440.4104000273801,{"$f":"W$227*$A230","v":7668.0463471504572},{"$f":"X$227*$A229","v":7902.8132383115681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69274.683270504858]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,6212.4594424664974,6401.7061913237185,6596.8608370464326,6798.1138843065773,7005.6526284275569,7219.6827888314911,7440.4104000273801,7668.0463471504572,{"$f":"X$227*$A230","v":7902.8132383115681},{"$f":"Y$227*$A229","v":8144.9356666080703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71390.681424499751]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6401.7061913237185,6596.8608370464326,6798.1138843065773,7005.6526284275569,7219.6827888314911,7440.4104000273801,7668.0463471504572,7902.8132383115681,{"$f":"Y$227*$A230","v":8144.9356666080703},{"$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,65178.221982033254]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6596.8608370464326,6798.1138843065773,7005.6526284275569,7219.6827888314911,7440.4104000273801,7668.0463471504572,7902.8132383115681,8144.9356666080703,{"$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,58776.515790709527]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6798.1138843065773,7005.6526284275569,7219.6827888314911,7440.4104000273801,7668.0463471504572,7902.8132383115681,8144.9356666080703,0,{"$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,52179.654953663099]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7005.6526284275569,7219.6827888314911,7440.4104000273801,7668.0463471504572,7902.8132383115681,8144.9356666080703,0,0,{"$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,45381.541069356521]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7219.6827888314911,7440.4104000273801,7668.0463471504572,7902.8132383115681,8144.9356666080703,0,0,0,{"$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,38375.888440928968]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7440.4104000273801,7668.0463471504572,7902.8132383115681,8144.9356666080703,0,0,0,0,{"$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,31156.205652097477]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7668.0463471504572,7902.8132383115681,8144.9356666080703,0,0,0,0,0,{"$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,23715.795252070096]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7902.8132383115681,8144.9356666080703,0,0,0,0,0,0,{"$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,16047.748904919637]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8144.9356666080703,0,0,0,0,0,0,0,{"$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,8144.9356666080703]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":284324.02807758271},710964.09151264967,1370770.6508330188,732582.34213584382,403760.73600317125,50385.328228316495,51912.201824725198,53486.532109170592,55109.849873749998,56783.668610683228,58509.616541236202,60289.375126131861,62124.594424664974,64017.061913237187,65968.608370464339,67981.138843065768,70056.526284275591,72196.827888314889,74404.104000273801,76680.463471504569,79028.132383115677,81449.356666080697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,4602785.2351212762]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":284324.02807758265},{"$f":"$B30","v":710964.09151264967},{"$f":"$B31","v":1370770.6508330191},{"$f":"$B32","v":732582.34213584394},{"$f":"$B33","v":403760.7360031713},{"$f":"$B34","v":50385.328228316481},{"$f":"$B35","v":51912.201824725198},{"$f":"$B36","v":53486.532109170599},{"$f":"$B37","v":55109.849873749998},{"$f":"$B38","v":56783.668610683213},{"$f":"$B39","v":58509.61654123621},{"$f":"$B40","v":60289.375126131868},{"$f":"$B41","v":62124.594424664974},{"$f":"$B42","v":64017.061913237179},{"$f":"$B43","v":65968.608370464324},{"$f":"$B44","v":67981.138843065768},{"$f":"$B45","v":70056.526284275562},{"$f":"$B46","v":72196.827888314903},{"$f":"$B47","v":74404.104000273801},{"$f":"$B48","v":76680.463471504569},{"$f":"$B49","v":79028.132383115677},{"$f":"$B50","v":81449.356666080697},{"$f":"$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:$BZ321)","v":4602785.2351212762}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":28432.402807758266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28432.402807758266]
[0.1,3,0,{"$f":"D$321*$A324","v":28432.402807758266},{"$f":"E$321*$A323","v":71096.409151264976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99528.811959023238]
[0.1,4,0,28432.402807758266,{"$f":"E$321*$A324","v":71096.409151264976},{"$f":"F$321*$A323","v":137077.06508330192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236605.87704232516]
[0.1,5,0,28432.402807758266,71096.409151264976,{"$f":"F$321*$A324","v":137077.06508330192},{"$f":"G$321*$A323","v":73258.234213584394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309864.11125590955]
[0.1,6,0,28432.402807758266,71096.409151264976,137077.06508330192,{"$f":"G$321*$A324","v":73258.234213584394},{"$f":"H$321*$A323","v":40376.073600317133},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350240.18485622667]
[0.1,7,0,28432.402807758266,71096.409151264976,137077.06508330192,73258.234213584394,{"$f":"H$321*$A324","v":40376.073600317133},{"$f":"I$321*$A323","v":5038.5328228316484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355278.71767905832]
[0.1,8,0,28432.402807758266,71096.409151264976,137077.06508330192,73258.234213584394,40376.073600317133,{"$f":"I$321*$A324","v":5038.5328228316484},{"$f":"J$321*$A323","v":5191.2201824725198},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360469.93786153081]
[0.1,9,0,28432.402807758266,71096.409151264976,137077.06508330192,73258.234213584394,40376.073600317133,5038.5328228316484,{"$f":"J$321*$A324","v":5191.2201824725198},{"$f":"K$321*$A323","v":5348.6532109170603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365818.59107244789]
[0.1,10,0,28432.402807758266,71096.409151264976,137077.06508330192,73258.234213584394,40376.073600317133,5038.5328228316484,5191.2201824725198,{"$f":"K$321*$A324","v":5348.6532109170603},{"$f":"L$321*$A323","v":5510.9849873749999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371329.57605982287]
[0,11,0,28432.402807758266,71096.409151264976,137077.06508330192,73258.234213584394,40376.073600317133,5038.5328228316484,5191.2201824725198,5348.6532109170603,{"$f":"L$321*$A324","v":5510.9849873749999},{"$f":"M$321*$A323","v":5678.3668610683217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377007.94292089116]
[0,12,0,0,71096.409151264976,137077.06508330192,73258.234213584394,40376.073600317133,5038.5328228316484,5191.2201824725198,5348.6532109170603,5510.9849873749999,{"$f":"M$321*$A324","v":5678.3668610683217},{"$f":"N$321*$A323","v":5850.961654123621},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354426.50176725659]
[0,13,0,0,0,137077.06508330192,73258.234213584394,40376.073600317133,5038.5328228316484,5191.2201824725198,5348.6532109170603,5510.9849873749999,5678.3668610683217,{"$f":"N$321*$A324","v":5850.961654123621},{"$f":"O$321*$A323","v":6028.9375126131872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289359.03012860473]
[0,14,0,0,0,0,73258.234213584394,40376.073600317133,5038.5328228316484,5191.2201824725198,5348.6532109170603,5510.9849873749999,5678.3668610683217,5850.961654123621,{"$f":"O$321*$A324","v":6028.9375126131872},{"$f":"P$321*$A323","v":6212.4594424664974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158494.4244877694]
[0,15,0,0,0,0,0,40376.073600317133,5038.5328228316484,5191.2201824725198,5348.6532109170603,5510.9849873749999,5678.3668610683217,5850.961654123621,6028.9375126131872,{"$f":"P$321*$A324","v":6212.4594424664974},{"$f":"Q$321*$A323","v":6401.7061913237185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91637.896465508704]
[0,16,0,0,0,0,0,0,5038.5328228316484,5191.2201824725198,5348.6532109170603,5510.9849873749999,5678.3668610683217,5850.961654123621,6028.9375126131872,6212.4594424664974,{"$f":"Q$321*$A324","v":6401.7061913237185},{"$f":"R$321*$A323","v":6596.8608370464326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57858.683702238013]
[0,17,0,0,0,0,0,0,0,5191.2201824725198,5348.6532109170603,5510.9849873749999,5678.3668610683217,5850.961654123621,6028.9375126131872,6212.4594424664974,6401.7061913237185,{"$f":"R$321*$A324","v":6596.8608370464326},{"$f":"S$321*$A323","v":6798.1138843065773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59618.264763712941]
[0,18,0,0,0,0,0,0,0,0,5348.6532109170603,5510.9849873749999,5678.3668610683217,5850.961654123621,6028.9375126131872,6212.4594424664974,6401.7061913237185,6596.8608370464326,{"$f":"S$321*$A324","v":6798.1138843065773},{"$f":"T$321*$A323","v":7005.6526284275569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61432.697209667982]
[0,19,0,0,0,0,0,0,0,0,0,5510.9849873749999,5678.3668610683217,5850.961654123621,6028.9375126131872,6212.4594424664974,6401.7061913237185,6596.8608370464326,6798.1138843065773,{"$f":"T$321*$A324","v":7005.6526284275569},{"$f":"U$321*$A323","v":7219.6827888314911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63303.726787582404]
[0,20,0,0,0,0,0,0,0,0,0,0,5678.3668610683217,5850.961654123621,6028.9375126131872,6212.4594424664974,6401.7061913237185,6596.8608370464326,6798.1138843065773,7005.6526284275569,{"$f":"U$321*$A324","v":7219.6827888314911},{"$f":"V$321*$A323","v":7440.4104000273801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65233.152200234777]
[0,21,0,0,0,0,0,0,0,0,0,0,0,5850.961654123621,6028.9375126131872,6212.4594424664974,6401.7061913237185,6596.8608370464326,6798.1138843065773,7005.6526284275569,7219.6827888314911,{"$f":"V$321*$A324","v":7440.4104000273801},{"$f":"W$321*$A323","v":7668.0463471504572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67222.831686316917]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,6028.9375126131872,6212.4594424664974,6401.7061913237185,6596.8608370464326,6798.1138843065773,7005.6526284275569,7219.6827888314911,7440.4104000273801,{"$f":"W$321*$A324","v":7668.0463471504572},{"$f":"X$321*$A323","v":7902.8132383115681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69274.683270504858]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,6212.4594424664974,6401.7061913237185,6596.8608370464326,6798.1138843065773,7005.6526284275569,7219.6827888314911,7440.4104000273801,7668.0463471504572,{"$f":"X$321*$A324","v":7902.8132383115681},{"$f":"Y$321*$A323","v":8144.9356666080703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71390.681424499751]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6401.7061913237185,6596.8608370464326,6798.1138843065773,7005.6526284275569,7219.6827888314911,7440.4104000273801,7668.0463471504572,7902.8132383115681,{"$f":"Y$321*$A324","v":8144.9356666080703},{"$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,65178.221982033254]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6596.8608370464326,6798.1138843065773,7005.6526284275569,7219.6827888314911,7440.4104000273801,7668.0463471504572,7902.8132383115681,8144.9356666080703,{"$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,58776.515790709527]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6798.1138843065773,7005.6526284275569,7219.6827888314911,7440.4104000273801,7668.0463471504572,7902.8132383115681,8144.9356666080703,0,{"$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,52179.654953663099]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7005.6526284275569,7219.6827888314911,7440.4104000273801,7668.0463471504572,7902.8132383115681,8144.9356666080703,0,0,{"$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,45381.541069356521]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7219.6827888314911,7440.4104000273801,7668.0463471504572,7902.8132383115681,8144.9356666080703,0,0,0,{"$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,38375.888440928968]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7440.4104000273801,7668.0463471504572,7902.8132383115681,8144.9356666080703,0,0,0,0,{"$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,31156.205652097477]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7668.0463471504572,7902.8132383115681,8144.9356666080703,0,0,0,0,0,{"$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,23715.795252070096]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7902.8132383115681,8144.9356666080703,0,0,0,0,0,0,{"$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,16047.748904919637]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8144.9356666080703,0,0,0,0,0,0,0,{"$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,8144.9356666080703]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":284324.02807758271},710964.09151264967,1370770.6508330188,732582.34213584382,403760.73600317125,50385.328228316495,51912.201824725198,53486.532109170592,55109.849873749998,56783.668610683228,58509.616541236202,60289.375126131861,62124.594424664974,64017.061913237187,65968.608370464339,67981.138843065768,70056.526284275591,72196.827888314889,74404.104000273801,76680.463471504569,79028.132383115677,81449.356666080697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,4602785.2351212762]

{"sheet":"TOU-out","index":23,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,{"$f":"'[2]ID-Generic'!D1*0.35","v":1.6402400000000001E-2},null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[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,0]
[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,{"$f":"T24","v":3.2686667125265754E-49},null,{"$f":"L8","v":3.2686667125265754E-49},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,null,null,null,null,"Term .............................",null,null,10,null,{"$f":"IRR($AI$28:$AI$102,0.059065190478108)","v":{"$error":"#NUM!"}},"IRR",null,"Before State Income Tax",null,null,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":4.5632880791790757E-50},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":539358.31052463641},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":3863404.0304849818},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":28191385.936776519},{"$f":"SUM(C25:C104)","v":28191385.936776519},null,null,{"$f":"SUM(F25:F104)","v":28191385.936776519},{"$f":"SUM(G25:G104)","v":28191385.93677653},{"$f":"SUM(H25:H104)","v":-1.24236976262182E-9},null,{"$f":"SUM(J25:J104)","v":28191385.93677653},null,{"$f":"SUM(L25:L104)","v":3111577.2446461809},5760791.6055497574,2320447.664053929,2325789.3397840611,0,109936.89100382493,1384435.7563523015,45597495.531150609,3.2686667125265754E-49,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":2393131.0929840268}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B5/100","v":21047210.002734818},{"$f":"B29","v":21047210.002734818},{"$f":"I28+C29","v":21047210.002734818},2104721.0002734819,4209442.0005469639,{"$f":"CA230","v":2104721.0002734819},441991.4100574312,18500497.592403904,2104721.0002734819,19773853.797569361,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":492368.95955947705},911574.66006794758,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B5/100","v":82943.416913934459},315708.15004102228,{"$f":"AL29*$T$8","v":0},18120.627243886789,228193.13930840298,4153629.9534081528,{"$f":"S29/(1+$D$3)^(A29-1)","v":4.5119118684422457E-50},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,4153629.9534081528,0,-4153629.9534081528,{"$f":"AF29-AE29","v":-4153629.9534081528},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":4100496.1507384833},null,{"$f":"C29-J28+AN28","v":21047210.002734818}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B6/100","v":2003649.7549545988},2003649.7549545988,20504147.347358502,4409806.9760424234,7135837.1518660616,2305085.9757689419,1014457.7469803951,17184603.624609165,2305085.9757689419,18844375.485983834,469224.94960099744,868725.70990385476,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B6/100","v":84894.487998049517},314192.08136123902,0,17183.178224886793,216387.83965138585,4275694.2225093553,4.3578827923685493E-50,null,0,3,0,0,0,0,0,0,0,4275694.2225093553,0,-4275694.2225093553,-4275694.2225093553,0,null,null,4220998.9570083329,null,20946138.757415935]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B7/100","v":11354.66922974983},11354.66922974983,17195958.293838914,6716028.41873434,4684503.1759565072,2306221.4426919171,499439.16398556391,14390297.687161434,2306221.4426919171,15793127.990500174,393248.88696345431,728063.20036205812,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B7/100","v":86790.464896672624},279786.11176315113,0,14291.5498846965,179973.55112923888,3988375.207691188,3.8141785172003165E-50,null,0,4,0,0,0,0,0,0,0,3988375.207691188,0,-3988375.207691188,-3988375.207691188,0,null,null,3937355.3663391247,null,18652407.450876743]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B8/100","v":11608.256842547578},11608.256842547578,14401905.944003982,9023410.6871105116,2815294.4907883634,2307382.2683761721,106661.56670656017,11987862.10892125,2307382.2683761721,13194884.026462616,328552.61225891911,608284.15361992666,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B8/100","v":88728.785279364994},245366.9139754106,0,11830.465746350448,148981.10765183304,3739126.306907977,3.3551446205025694E-50,null,0,5,0,0,0,0,0,0,0,3739126.306907977,0,-3739126.306907977,-3739126.306907977,0,null,null,3691294.8915973268,null,16357794.265027374]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B9/100","v":11867.50791203114},11867.50791203114,11999729.616833281,11331979.706277886,2663727.2843499542,2308569.0191673753,74583.235688341578,9616577.3619775642,2308569.0191673753,10808153.489405423,269123.021886195,498255.87586159003,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B9/100","v":90710.394817270804},210934.19256844849,0,9570.4003326178699,120520.09386568113,3507682.9984991788,2.9532318802985195E-50,null,0,6,0,0,0,0,0,0,0,3507682.9984991788,0,-3507682.9984991788,-3507682.9984991788,0,null,null,3462812.2376561034,null,14062279.504563233]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B10/100","v":229897.76167192121},229897.76167192121,9846475.1236494854,13663538.501612455,1496453.7460035658,2331558.7953345673,-175372.0603595103,7690288.3886744287,2331558.7953345673,8768381.756161958,218332.70572843275,404222.39895906625,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B10/100","v":92706.023503250763},179754.12370601669,0,7633.3584591378803,96126.916955629698,3330334.3226461015,2.6308806378684653E-50,null,0,7,0,0,0,0,0,0,0,3330334.3226461015,0,-3330334.3226461015,-3330334.3226461015,0,null,null,3287732.2303296421,null,11983608.247067779]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B11/100","v":237337.15041949757},237337.15041949757,7927625.5390939265,16018831.011988971,241368.83030693786,2355292.5103765172,-443923.97281461162,6016257.0015320219,2355292.5103765172,6971941.2703129742,173601.33763079304,321406.49256142811,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B11/100","v":94745.55602032227},148340.79903229064,0,5927.4424512349906,74644.309096613884,3173958.4471692001,2.3526138503543115E-50,null,0,8,0,0,0,0,0,0,0,3173958.4471692001,0,-3173958.4471692001,-3173958.4471692001,0,null,null,3133356.7364474144,null,9889386.6021527089]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B12/100","v":245019.17189586259},245019.17189586259,6261276.1734278845,18398625.439555075,172450.5298017817,2379794.4275661036,-463542.21853050758,4345023.9643922886,2379794.4275661036,5303150.0689100865,132048.43671586114,244475.21817675501,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B12/100","v":96829.958252769356},116686.69895508081,0,4342.6972010529125,54687.605127377501,3028865.0419950006,2.1065192720443493E-50,null,0,9,0,0,0,0,0,0,0,3028865.0419950006,0,-3028865.0419950006,-3028865.0419950006,0,null,null,2990119.3859640942,null,7779113.2636720538]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B13/100","v":252951.76290862967},252951.76290862967,4597975.7273009187,20803715.043412041,203085.21511914756,2405089.6038569668,-462420.921634942,2655307.0450788937,2405089.6038569668,3626641.3861899059,90303.370516128649,167188.16790335468,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B13/100","v":98960.217334330286},84784.058985218697,0,2750.4579547957164,34636.529232305955,2883712.405783101,1.8818004193480539E-50,null,0,10,0,0,0,0,0,0,0,2883712.405783101,0,-2883712.405783101,-2883712.405783101,0,null,null,2846823.5621346114,null,5652270.5990145802]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B14/100","v":261143.19801242702},261143.19801242702,2916450.2430913206,23234918.967070252,234725.91506591695,2431203.9236582094,-461260.38180438144,946506.70123749273,2431203.9236582094,1931478.4721644067,48093.813956893726,89041.157566779148,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B14/100","v":101137.34211568555},52624.862897550607,0,1140.3247599239728,14360.114762911373,2737601.5397179537,1.676208169132326E-50,null,0,11,0,0,0,0,0,0,0,2737601.5397179537,0,-2737601.5397179537,-2737601.5397179537,0,null,null,2702581.7662592693,null,3508324.1931700404]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B15/100","v":269601.94117387268},269601.94117387268,1216108.6424113654,23588362.084572367,254862.50948024023,353443.1175021138,-20701.927684593451,883367.45259384508,353443.1175021138,1049738.0475026052,26138.477382814868,48392.923989870105,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B15/100","v":103362.36364223063},20200.833160285551,0,869.39418213295392,10948.284794297577,563355.39465374546,3.2365049466037479E-51,null,0,12,0,0,0,0,0,0,0,563355.39465374546,0,-563355.39465374546,-563355.39465374546,0,null,null,556148.87536623294,null,1346722.2106857034]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B16/100","v":278336.78631249088},278336.78631249088,1161704.238906336,23769273.905210271,263116.34401016397,180911.820637903,17262.949908174804,963529.46836025827,180911.820637903,1062616.8536332971,26459.159655469099,48986.636952494999,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B16/100","v":105636.33564235973},19074.238192441208,0,927.74380176516502,11683.081813303503,393679.01669573673,2.1221309834928558E-51,null,0,13,0,0,0,0,0,0,0,393679.01669573673,0,-393679.01669573673,-393679.01669573673,0,null,null,388643.02085043106,null,1271615.8794960806]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B17/100","v":287356.7570054151},287356.7570054151,1250886.2253656734,23977785.934625741,271639.53952577105,208512.02941546956,13256.777123163312,1029117.4188270405,208512.02941546956,1140001.8220963569,28386.045370199285,52554.083998642054,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B17/100","v":107960.33502649164},20670.912237953886,0,992.81428909345061,12502.514749035821,431578.73508688569,2.1828608810450605E-51,null,0,14,0,0,0,0,0,0,0,431578.73508688569,0,-431578.73508688569,-431578.73508688569,0,null,null,426057.92085842596,null,1378060.8158635926]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B18/100","v":296671.2858960125},296671.2858960125,1325788.7047230529,24214804.266946558,280440.94397073239,237018.33232081606,9118.7484464824302,1079651.6239557543,237018.33232081606,1202720.1643394036,29947.732092051148,55445.399576046511,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B18/100","v":110335.46239707446},21993.301085162031,0,1043.7610915994612,13144.088059115013,468928.07662186463,2.2254014048503031E-51,null,0,15,0,0,0,0,0,0,0,468928.07662186463,0,-468928.07662186463,-468928.07662186463,0,null,null,462929.48450629844,null,1466220.0723441355]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B19/100","v":306289.98125889758},306289.98125889758,1385941.6052146519,24481264.84660206,289529.69469548808,266460.57965550269,4844.5141583969325,1114636.5114007522,266460.57965550269,1250289.0583077022,31132.197551861784,57638.325587985077,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B19/100","v":112762.84256981008},23032.375819233253,0,1080.1194049232477,13601.948460173286,505708.3890494894,2.2518444143314355E-51,null,0,16,0,0,0,0,0,0,0,505708.3890494894,0,-505708.3890494894,-505708.3890494894,0,null,null,499239.29814501334,null,1535491.721282217]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B20/100","v":316222.88340290799},316222.88340290799,1430859.3948036602,24756357.938430659,298915.22557730105,275093.09182860132,5002.6480872269449,1150763.654887832,275093.09182860132,{"$f":"(+I44+D44)/2","v":1290811.5248457461},32141.206968659077,59506.411295388898,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B20/100","v":115243.62510634591},23778.810375444333,0,1115.4434044825384,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":14046.783743404578},520925.37272232666,2.1764557156999267E-51,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,520925.37272232666,0,-520925.37272232666,-520925.37272232666,0,null,null,514261.62408069789,null,1585254.0250296223]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B21/100","v":326480.28377466992},326480.28377466992,1477243.938662502,25040365.343594778,308607.28527941683,284007.40516411857,5165.9748242126352,1188070.5586741706,284007.40516411857,1332657.2486683363,33183.165491841573,61435.499163610308,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B21/100","v":117778.98485868552},24549.618254635359,0,1151.9280425726486,14506.234952805844,536612.83592826978,2.1036402994735582E-51,null,0,18,0,0,0,0,0,0,0,536612.83592826978,0,-536612.83592826978,-536612.83592826978,0,null,null,529748.4111109291,null,1636641.2169756908]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B22/100","v":337072.8713914635},337072.8713914635,1525143.4300656342,25333578.118708458,318615.94587930298,293212.77511367871,5334.6658607810959,1226595.9890911744,293212.77511367871,1375869.7095784042,34259.155768502264,63427.593611564436,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B22/100","v":120370.12252557662},25345.600248045535,0,1189.6116161775146,14980.784362465738,552785.64324601076,2.0333085250030505E-51,null,0,19,0,0,0,0,0,0,0,552785.64324601076,0,-552785.64324601076,-552785.64324601076,0,null,null,545714.33366467466,null,1689706.6832030357]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B23/100","v":348011.63566583238},348011.63566583238,1574607.6247570068,25636296.881097857,328951.60853982175,302718.76238939894,5508.8976915887915,{"$f":"D47-J47-H47","v":1266379.964676019},302718.76238939894,1420493.7947165128,35370.295488441167,65484.763936431242,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B23/100","v":123018.2652211393},26167.583156327841,0,1228.5336636590598,15470.929879151481,569459.13373454905,1.9653739287311931E-51,null,0,20,0,0,0,0,0,0,0,569459.13373454905,0,-569459.13373454905,-569459.13373454905,0,null,null,562174.53458159242,null,1744505.5437551895]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B24/100","v":359307.95602753089},359307.95602753089,{"$f":"I47+C48","v":1625687.9207035499},25948832.119288765,339625.01370510302,312535.23819090938,5688.8528579806634,1307463.8296546598,312535.23819090938,1466575.875179105,36517.739291959711,67609.147845756743,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B24/100","v":125724.66705600439},27016.421060899822,0,1268.735035674626,15977.185935372261,586649.13441657694,1.899753105149674E-51,null,0,21,0,0,0,0,0,0,0,586649.13441657694,0,-586649.13441657694,-586649.13441657694,0,null,null,579144.63842293492,null,1801094.7373933215]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B25/100","v":370973.59981072595},370973.59981072595,1678437.4294653859,26271504.523343358,350647.26149794098,322672.40405459469,5874.7200631027208,1349890.3053476885,322672.40405459469,1514163.8674065373,37702.680298422776,69802.954287441375,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B25/100","v":128490.60973123649},27892.996485197069,0,1310.2579477110401,16500.084150941075,604371.98695554456,1.8363656324282352E-51,null,0,22,0,0,0,0,0,0,0,604371.98695554456,0,-604371.98695554456,-604371.98695554456,0,null,null,596640.7778073576,null,1859533.0990131381]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,15,FALSE)*Inflation!$B26/100","v":383020.71847461909},383020.71847461909,1732911.0238223076,26604645.320614167,362029.82275006355,333140.7972708075,6066.6953506437721,1393703.5312008564,333140.7972708075,1563307.277511582,38926.351210038389,72068.465493283933,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,15,FALSE)*Inflation!$B26/100","v":131317.40314532368},28798.221201497436,0,1353.1460203789713,17040.173840401691,622644.55818173161,1.7751339417540783E-51,null,0,23,0,0,0,0,0,0,0,622644.55818173161,0,-622644.55818173161,-622644.55818173161,0,null,null,614679.60380233976,null,1919881.4134331625]
[2046,{"$f":"'AEG Input File'!$BX$1277*Inflation!B26/100","v":0},0,1393703.5312008564,26909050.442184433,294692.17543076124,304405.12157026603,-2039.7186892960044,1091338.1283198863,304405.12157026603,1242520.8297603712,30938.768661033242,57280.210251953118,{"$f":"'AEG Input File'!$CV$1277*Inflation!$B$26/100","v":0},23801.109242435326,0,1092.6582649995678,13759.850380766544,431277.71837145381,1.1536765198784282E-51,null,0,24,0,0,0,0,0,0,0,431277.71837145381,0,-431277.71837145381,-431277.71837145381,0,null,null,425760.75479000341,null,1586740.6161623551]
[2047,0,0,1091338.1283198863,27183788.4351651,177713.88339404599,274737.99298066477,-20375.063013189945,836975.19835241139,274737.99298066477,964156.66333614883,24007.500917070105,44447.622179796461,0,19235.032418881336,0,837.29608646162967,10544.073333045211,373809.51791591948,9.3823901626611225E-52,null,0,25,0,0,0,0,0,0,0,373809.51791591948,0,-373809.51791591948,-373809.51791591948,0,null,null,369027.6954175788,null,1282335.494592089]
[2048,0,0,836975.19835241139,27427897.430019874,107556.28373365753,244108.994854775,-28676.069335434666,621542.27283307107,244108.994854775,729258.73559274129,18158.542516259258,33618.827710825375,0,15113.962524171362,0,623.38560895176113,7850.2977403485547,319474.01095533126,7.5237571544739697E-52,null,0,26,0,0,0,0,0,0,0,319474.01095533126,0,-319474.01095533126,-319474.01095533126,0,null,null,315387.25569629332,null,1007597.5016114241]
[2049,0,0,621542.27283307107,27640384.136534359,65492.066117373935,212486.70651448419,-30868.874483393152,439924.44080198003,212486.70651448419,530733.35681752558,13215.260584756386,24466.807749287931,0,11452.327601349736,0,444.18918090589989,5593.676326626095,267658.9679574102,5.9144877322128125E-52,null,0,27,0,0,0,0,0,0,0,267658.9679574102,0,-267658.9679574102,-267658.9679574102,0,null,null,264235.03781781095,null,763488.50675664912]
[2050,0,0,439924.44080198003,27820222.814671375,22061.993384138059,179838.67813701718,-33133.10379810461,293218.86646306748,179838.67813701718,366571.65363252372,9127.6341754498408,16898.953232459346,0,8265.0270036324728,0,297.80218305639607,3750.2242129869214,218178.31894460216,4.5235878476819795E-52,null,0,28,0,0,0,0,0,0,0,218178.31894460216,0,-218178.31894460216,-218178.31894460216,0,null,null,215387.35203718886,null,551001.80024216487]
[2051,0,0,293218.86646306748,27966354.205669247,0,146131.39099787085,-30687.592109552879,177775.0675747495,146131.39099787085,235496.96701890847,5863.874478770821,10856.410179571682,0,5567.4468315772156,0,183.01608856394841,2304.7224155798103,170906.86099193434,3.3248115639212463E-52,null,0,29,0,0,0,0,0,0,0,170906.86099193434,0,-170906.86099193434,-170906.86099193434,0,null,null,168720.597042401,null,371163.12210514769]
[2052,0,0,177775.0675747495,28077684.433100533,0,111330.22743128761,-23379.347760570396,89824.187904032282,111330.22743128761,133799.62773939088,3331.6107307108327,6168.16283878592,0,3375.4759666091522,0,96.310067550025863,1212.8331081176582,125514.62014306121,2.2910678765101904E-52,null,0,30,0,0,0,0,0,0,0,125514.62014306121,0,-125514.62014306121,-125514.62014306121,0,null,null,123909.01994909886,null,225031.73110727684]
[2053,0,0,89824.187904032282,28153083.864929069,0,75399.431828534507,-15833.880683992245,30258.636759490022,75399.431828534507,60041.412331761152,1495.0311670608526,2767.9091084941892,0,1705.5225551398382,0,36.322360499846589,457.4076469868196,81861.624666716045,1.4020390207091886E-52,null,0,31,0,0,0,0,0,0,0,81861.624666716045,0,-81861.624666716045,-81861.624666716045,0,null,null,80814.439563553227,null,113701.50367598922]
[2054,0,0,30258.636759490022,28191385.93677653,0,38302.071847461913,-8043.4350879670019,-4.8894435167312622E-9,38302.071847461913,15129.318379742566,376.72002765558989,697.46157730613231,0,574.53107771182079,0,3.9204040813124648,49.36966599619074,40004.07460021296,6.4286542801922427E-53,null,0,32,0,0,0,0,0,0,0,40004.07460021296,0,-40004.07460021296,-40004.07460021296,0,null,null,39492.337004511544,null,38302.071847454717]
[2055,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-7.8084986481450069E-67,null,0,33,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2056,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-7.3266195534922667E-67,null,0,34,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2057,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-6.8744782448502218E-67,null,0,35,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2058,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-6.4502395400608772E-67,null,0,36,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2059,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-6.0521815099687244E-67,null,0,37,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2060,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-5.6786884893365698E-67,null,0,38,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2061,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-5.3282445190726416E-67,null,0,39,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2062,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-4.9994271931518514E-67,null,0,40,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2063,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-4.6909018852566363E-67,null,0,41,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2064,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-4.4014163317041244E-67,null,0,42,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2065,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-4.129795548672392E-67,null,0,43,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2066,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-3.8749370630955355E-67,null,0,44,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2067,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-3.6358064378703638E-67,null,0,45,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2068,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-3.4114330732121293E-67,null,0,46,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2069,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-3.2009062671175406E-67,null,0,47,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2070,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-3.0033715189450079E-67,null,0,48,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2071,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-2.8180270611088199E-67,null,0,49,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2072,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-2.6441206048098699E-67,null,0,50,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2073,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-2.4809462865942774E-67,null,0,51,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2074,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-2.3278418033463824E-67,null,0,52,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2075,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-2.1841857240874282E-67,null,0,53,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2076,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-2.0493949676688786E-67,null,0,54,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2077,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-1.9229224361226548E-67,null,0,55,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2078,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-1.8042547940623784E-67,null,0,56,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2079,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-1.6929103851224868E-67,null,0,57,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2080,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-1.5884372769783443E-67,null,0,58,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2081,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-1.4904114270123168E-67,null,0,59,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2082,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-1.3984349611805132E-67,null,0,60,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2083,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-2.254033461213112E-10},0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-1.3121345590943206E-67,null,0,61,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2084,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-2.254033461213112E-10},0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-1.231159938762005E-67,null,0,62,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2085,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-1.1551824348401342E-67,null,0,63,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2086,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-1.0838936646241399E-67,null,0,64,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-4.8894435167312622E-9},{"$f":"E91+J92","v":28191385.93677653},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-4.8894435167312622E-9},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-4.8894435167312622E-9},-1.2174714356660841E-10,-2.254033461213112E-10,0,{"$f":"AN92*$D$10","v":-1.0793883120641112E-10},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-4.6181496848831296E-12},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-5.8156379478812761E-11},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-5.1786385005802661E-10},-1.01700427636344E-67,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-5.1786385005802661E-10},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":5.1786385005802661E-10},5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2088,0,{"$f":"B93","v":0},-4.8894435167312622E-9,28191385.93677653,0,{"$f":"CA294","v":0},0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.2174714356660841E-10},-2.254033461213112E-10,0,-1.0793883120641112E-10,{"$f":"AL93*$T$8","v":0},-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,{"$f":"S93/(1+$D$3)^(A93-1)","v":-9.5424277482070738E-68},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,{"$f":"AF93-AE93","v":5.1786385005802661E-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$16","v":-5.1123926483320153E-10},null,{"$f":"C93-J92+AN92","v":-7.1959220804274082E-9}]
[2089,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-8.9535441930837601E-68,null,0,67,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2090,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-8.4010018972966607E-68,null,0,68,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2091,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-7.8825581642741836E-68,null,0,69,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2092,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-7.396108699030265E-68,null,0,70,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2093,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-6.939679067107533E-68,null,0,71,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2094,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-6.5114166806073096E-68,null,0,72,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2095,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-6.1095832787787525E-68,null,0,73,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2096,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-5.7325478726468929E-68,null,0,74,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2097,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-5.378780125042709E-68,null,0,75,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-9]
[2098,0,0,-4.8894435167312622E-9,28191385.93677653,0,0,0,-4.8894435167312622E-9,0,-4.8894435167312622E-9,-1.2174714356660841E-10,-2.254033461213112E-10,0,-1.0793883120641112E-10,0,-4.6181496848831296E-12,-5.8156379478812761E-11,-5.1786385005802661E-10,-5.0468441391656442E-68,null,0,76,0,0,0,0,0,0,0,-5.1786385005802661E-10,0,5.1786385005802661E-10,5.1786385005802661E-10,0,null,null,-5.1123926483320153E-10,null,-7.1959220804274082E-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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":21047210.002734818},{"$f":"$B30","v":2003649.7549545988},{"$f":"$B31","v":11354.66922974983},{"$f":"$B32","v":11608.256842547578},{"$f":"$B33","v":11867.50791203114},{"$f":"$B34","v":229897.76167192121},{"$f":"$B35","v":237337.15041949757},{"$f":"$B36","v":245019.17189586259},{"$f":"$B37","v":252951.76290862967},{"$f":"$B38","v":261143.19801242702},{"$f":"$B39","v":269601.94117387268},{"$f":"$B40","v":278336.78631249088},{"$f":"$B41","v":287356.7570054151},{"$f":"$B42","v":296671.2858960125},{"$f":"$B43","v":306289.98125889758},{"$f":"$B44","v":316222.88340290799},{"$f":"$B45","v":326480.28377466992},{"$f":"$B46","v":337072.8713914635},{"$f":"$B47","v":348011.63566583238},{"$f":"$B48","v":359307.95602753089},{"$f":"$B49","v":370973.59981072595},{"$f":"$B50","v":383020.71847461909},{"$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":28191385.936776519},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":4209442.0005469639},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4209442.0005469639,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":6735107.2008751417},{"$f":"E$135*$A137","v":400729.95099091978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7135837.1518660616,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,4041064.3205250851,{"$f":"E$135*$A138","v":641167.9215854716},{"$f":"F$135*$A137","v":2270.9338459499663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4684503.1759565072,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,2424638.5923150508,384700.75295128301,{"$f":"F$135*$A138","v":3633.4941535199459},{"$f":"G$135*$A137","v":2321.6513685095156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2815294.4907883634,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,2424638.5923150508,230820.45177076978,2180.0964921119676,{"$f":"G$135*$A138","v":3714.6421896152251},{"$f":"H$135*$A137","v":2373.501582406228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2663727.2843499542,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,1212319.2961575254,230820.45177076978,1308.0578952671804,2228.785313769135,{"$f":"H$135*$A138","v":3797.6025318499651},{"$f":"I$135*$A137","v":45979.552334384243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1496453.7460035658,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,115410.22588538489,1308.0578952671804,1337.271188261481,2278.5615191099791,{"$f":"I$135*$A138","v":73567.283735014789},{"$f":"J$135*$A137","v":47467.430083899519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241368.83030693786,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,654.02894763359018,1337.271188261481,1367.1369114659874,44140.370241008874,{"$f":"J$135*$A138","v":75947.888134239227},{"$f":"K$135*$A137","v":49003.83437917252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172450.5298017817,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,668.63559413074051,1367.1369114659874,26484.222144605323,45568.732880543532,{"$f":"K$135*$A138","v":78406.135006676035},{"$f":"L$135*$A137","v":50590.352581725936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203085.21511914756,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,683.5684557329937,26484.222144605323,27341.23972832612,47043.681004005615,{"$f":"L$135*$A138","v":80944.564130761501},{"$f":"M$135*$A137","v":52228.639602485404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234725.91506591695,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,13242.111072302661,27341.23972832612,28226.208602403371,48566.7384784569,{"$f":"M$135*$A138","v":83565.823363976655},{"$f":"N$135*$A137","v":53920.388234774538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254862.50948024023,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,13670.61986416306,28226.208602403371,29140.043087074137,50139.494018385987,{"$f":"N$135*$A138","v":86272.621175639259},{"$f":"O$135*$A137","v":55667.357262498175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263116.34401016397,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,14113.104301201685,29140.043087074137,30083.696411031593,51763.572705383558,{"$f":"O$135*$A138","v":89067.771619997089},{"$f":"P$135*$A137","v":57471.351401083026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271639.53952577105,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,14570.021543537068,30083.696411031593,31058.143623230131,53440.662971998252,{"$f":"P$135*$A138","v":91954.162241732833},{"$f":"Q$135*$A137","v":59334.257179202505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280440.94397073239,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,15041.848205515797,31058.143623230131,32064.397783198947,55172.497345039701,{"$f":"Q$135*$A138","v":94934.811486724007},{"$f":"R$135*$A137","v":61257.996251779521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289529.69469548808,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,15529.071811615066,32064.397783198947,33103.498407023821,56960.886892034403,{"$f":"R$135*$A138","v":98012.794002847222},{"$f":"S$135*$A137","v":63244.576680581602},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298915.22557730105,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,16032.198891599473,33103.498407023821,34176.532135220637,58807.676401708333,{"$f":"S$135*$A138","v":101191.32268893055},{"$f":"T$135*$A137","v":65296.05675493399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308607.28527941683,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,16551.74920351191,34176.532135220637,35284.605841024997,60714.793613358335,{"$f":"T$135*$A138","v":104473.69080789438},{"$f":"U$135*$A137","v":67414.574278292697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318615.94587930298,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17088.266067610319,35284.605841024997,36428.876168014998,62684.214484736629,{"$f":"U$135*$A138","v":107863.31884526832},{"$f":"V$135*$A137","v":69602.327133166473},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328951.60853982175,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17642.302920512499,36428.876168014998,37610.528690841973,64717.991307160992,{"$f":"V$135*$A138","v":111363.72341306636},{"$f":"W$135*$A137","v":71861.591205506178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339625.01370510302,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18214.438084007499,37610.528690841973,38830.794784296595,66818.234047839811,{"$f":"W$135*$A138","v":114978.54592880989},{"$f":"X$135*$A137","v":74194.719962145187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350647.26149794098,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18805.264345420987,38830.794784296595,40090.940428703892,68987.12755728593,{"$f":"X$135*$A138","v":118711.55193943231},{"$f":"Y$135*$A137","v":76604.143694923827},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362029.82275006355,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19415.397392148298,40090.940428703892,41392.276534371558,71226.931163659377,{"$f":"Y$135*$A138","v":122566.62991187812},{"$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,294692.17543076124,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20045.470214351946,41392.276534371558,42736.158698195628,73539.97794712687,{"$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,177713.88339404599,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20696.138267185779,42736.158698195628,44123.986768276118,0,{"$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,107556.28373365753,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21368.079349097814,44123.986768276118,0,0,{"$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,65492.066117373935,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22061.993384138059,0,0,0,{"$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,22061.993384138059,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":21047210.002734818},2003649.7549545991,11354.66922974983,11608.256842547577,11867.50791203114,229897.76167192121,237337.15041949757,245019.17189586259,252951.76290862964,261143.19801242705,269601.94117387268,278336.78631249088,287356.75700541516,296671.2858960125,306289.98125889758,316222.88340290799,326480.28377466992,337072.87139146356,348011.63566583244,359307.95602753089,370973.59981072595,383020.71847461915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,28191385.936776519]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":21047210.002734818},{"$f":"$B30","v":2003649.7549545988},{"$f":"$B31","v":11354.66922974983},{"$f":"$B32","v":11608.256842547578},{"$f":"$B33","v":11867.50791203114},{"$f":"$B34","v":229897.76167192121},{"$f":"$B35","v":237337.15041949757},{"$f":"$B36","v":245019.17189586259},{"$f":"$B37","v":252951.76290862967},{"$f":"$B38","v":261143.19801242702},{"$f":"$B39","v":269601.94117387268},{"$f":"$B40","v":278336.78631249088},{"$f":"$B41","v":287356.7570054151},{"$f":"$B42","v":296671.2858960125},{"$f":"$B43","v":306289.98125889758},{"$f":"$B44","v":316222.88340290799},{"$f":"$B45","v":326480.28377466992},{"$f":"$B46","v":337072.8713914635},{"$f":"$B47","v":348011.63566583238},{"$f":"$B48","v":359307.95602753089},{"$f":"$B49","v":370973.59981072595},{"$f":"$B50","v":383020.71847461909},{"$f":"$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:$BZ227)","v":28191385.936776519}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":2104721.0002734819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2104721.0002734819]
[0.1,3,0,{"$f":"D$227*$A230","v":2104721.0002734819},{"$f":"E$227*$A229","v":200364.97549545989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2305085.9757689419]
[0.1,4,0,2104721.0002734819,{"$f":"E$227*$A230","v":200364.97549545989},{"$f":"F$227*$A229","v":1135.4669229749832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2306221.4426919171]
[0.1,5,0,2104721.0002734819,200364.97549545989,{"$f":"F$227*$A230","v":1135.4669229749832},{"$f":"G$227*$A229","v":1160.8256842547578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2307382.2683761721]
[0.1,6,0,2104721.0002734819,200364.97549545989,1135.4669229749832,{"$f":"G$227*$A230","v":1160.8256842547578},{"$f":"H$227*$A229","v":1186.750791203114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2308569.0191673753]
[0.1,7,0,2104721.0002734819,200364.97549545989,1135.4669229749832,1160.8256842547578,{"$f":"H$227*$A230","v":1186.750791203114},{"$f":"I$227*$A229","v":22989.776167192122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2331558.7953345673]
[0.1,8,0,2104721.0002734819,200364.97549545989,1135.4669229749832,1160.8256842547578,1186.750791203114,{"$f":"I$227*$A230","v":22989.776167192122},{"$f":"J$227*$A229","v":23733.715041949759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2355292.5103765172]
[0.1,9,0,2104721.0002734819,200364.97549545989,1135.4669229749832,1160.8256842547578,1186.750791203114,22989.776167192122,{"$f":"J$227*$A230","v":23733.715041949759},{"$f":"K$227*$A229","v":24501.91718958626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2379794.4275661036]
[0.1,10,0,2104721.0002734819,200364.97549545989,1135.4669229749832,1160.8256842547578,1186.750791203114,22989.776167192122,23733.715041949759,{"$f":"K$227*$A230","v":24501.91718958626},{"$f":"L$227*$A229","v":25295.176290862968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2405089.6038569668]
[0,11,0,2104721.0002734819,200364.97549545989,1135.4669229749832,1160.8256842547578,1186.750791203114,22989.776167192122,23733.715041949759,24501.91718958626,{"$f":"L$227*$A230","v":25295.176290862968},{"$f":"M$227*$A229","v":26114.319801242702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2431203.9236582094]
[0,12,0,0,200364.97549545989,1135.4669229749832,1160.8256842547578,1186.750791203114,22989.776167192122,23733.715041949759,24501.91718958626,25295.176290862968,{"$f":"M$227*$A230","v":26114.319801242702},{"$f":"N$227*$A229","v":26960.194117387269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353443.1175021138]
[0,13,0,0,0,1135.4669229749832,1160.8256842547578,1186.750791203114,22989.776167192122,23733.715041949759,24501.91718958626,25295.176290862968,26114.319801242702,{"$f":"N$227*$A230","v":26960.194117387269},{"$f":"O$227*$A229","v":27833.678631249088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180911.820637903]
[0,14,0,0,0,0,1160.8256842547578,1186.750791203114,22989.776167192122,23733.715041949759,24501.91718958626,25295.176290862968,26114.319801242702,26960.194117387269,{"$f":"O$227*$A230","v":27833.678631249088},{"$f":"P$227*$A229","v":28735.675700541513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208512.02941546956]
[0,15,0,0,0,0,0,1186.750791203114,22989.776167192122,23733.715041949759,24501.91718958626,25295.176290862968,26114.319801242702,26960.194117387269,27833.678631249088,{"$f":"P$227*$A230","v":28735.675700541513},{"$f":"Q$227*$A229","v":29667.128589601252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237018.33232081606]
[0,16,0,0,0,0,0,0,22989.776167192122,23733.715041949759,24501.91718958626,25295.176290862968,26114.319801242702,26960.194117387269,27833.678631249088,28735.675700541513,{"$f":"Q$227*$A230","v":29667.128589601252},{"$f":"R$227*$A229","v":30628.998125889761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266460.57965550269]
[0,17,0,0,0,0,0,0,0,23733.715041949759,24501.91718958626,25295.176290862968,26114.319801242702,26960.194117387269,27833.678631249088,28735.675700541513,29667.128589601252,{"$f":"R$227*$A230","v":30628.998125889761},{"$f":"S$227*$A229","v":31622.288340290801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275093.09182860132]
[0,18,0,0,0,0,0,0,0,0,24501.91718958626,25295.176290862968,26114.319801242702,26960.194117387269,27833.678631249088,28735.675700541513,29667.128589601252,30628.998125889761,{"$f":"S$227*$A230","v":31622.288340290801},{"$f":"T$227*$A229","v":32648.028377466995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284007.40516411857]
[0,19,0,0,0,0,0,0,0,0,0,25295.176290862968,26114.319801242702,26960.194117387269,27833.678631249088,28735.675700541513,29667.128589601252,30628.998125889761,31622.288340290801,{"$f":"T$227*$A230","v":32648.028377466995},{"$f":"U$227*$A229","v":33707.287139146349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293212.77511367871]
[0,20,0,0,0,0,0,0,0,0,0,0,26114.319801242702,26960.194117387269,27833.678631249088,28735.675700541513,29667.128589601252,30628.998125889761,31622.288340290801,32648.028377466995,{"$f":"U$227*$A230","v":33707.287139146349},{"$f":"V$227*$A229","v":34801.163566583236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302718.76238939894]
[0,21,0,0,0,0,0,0,0,0,0,0,0,26960.194117387269,27833.678631249088,28735.675700541513,29667.128589601252,30628.998125889761,31622.288340290801,32648.028377466995,33707.287139146349,{"$f":"V$227*$A230","v":34801.163566583236},{"$f":"W$227*$A229","v":35930.795602753089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312535.23819090938]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,27833.678631249088,28735.675700541513,29667.128589601252,30628.998125889761,31622.288340290801,32648.028377466995,33707.287139146349,34801.163566583236,{"$f":"W$227*$A230","v":35930.795602753089},{"$f":"X$227*$A229","v":37097.359981072594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322672.40405459469]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,28735.675700541513,29667.128589601252,30628.998125889761,31622.288340290801,32648.028377466995,33707.287139146349,34801.163566583236,35930.795602753089,{"$f":"X$227*$A230","v":37097.359981072594},{"$f":"Y$227*$A229","v":38302.071847461913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333140.7972708075]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29667.128589601252,30628.998125889761,31622.288340290801,32648.028377466995,33707.287139146349,34801.163566583236,35930.795602753089,37097.359981072594,{"$f":"Y$227*$A230","v":38302.071847461913},{"$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,304405.12157026603]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30628.998125889761,31622.288340290801,32648.028377466995,33707.287139146349,34801.163566583236,35930.795602753089,37097.359981072594,38302.071847461913,{"$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,274737.99298066477]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31622.288340290801,32648.028377466995,33707.287139146349,34801.163566583236,35930.795602753089,37097.359981072594,38302.071847461913,0,{"$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,244108.994854775]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32648.028377466995,33707.287139146349,34801.163566583236,35930.795602753089,37097.359981072594,38302.071847461913,0,0,{"$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,212486.70651448419]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33707.287139146349,34801.163566583236,35930.795602753089,37097.359981072594,38302.071847461913,0,0,0,{"$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,179838.67813701718]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34801.163566583236,35930.795602753089,37097.359981072594,38302.071847461913,0,0,0,0,{"$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,146131.39099787085]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35930.795602753089,37097.359981072594,38302.071847461913,0,0,0,0,0,{"$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,111330.22743128761]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37097.359981072594,38302.071847461913,0,0,0,0,0,0,{"$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,75399.431828534507]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38302.071847461913,0,0,0,0,0,0,0,{"$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,38302.071847461913]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":21047210.002734814},2003649.7549545993,11354.669229749832,11608.256842547578,11867.50791203114,229897.76167192121,237337.1504194976,245019.17189586264,252951.76290862964,261143.19801242702,269601.94117387268,278336.78631249088,287356.75700541522,296671.2858960125,306289.98125889752,316222.88340290799,326480.28377467004,337072.8713914635,348011.63566583238,359307.95602753083,370973.59981072595,383020.71847461915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,28191385.93677653]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":21047210.002734818},{"$f":"$B30","v":2003649.7549545988},{"$f":"$B31","v":11354.66922974983},{"$f":"$B32","v":11608.256842547578},{"$f":"$B33","v":11867.50791203114},{"$f":"$B34","v":229897.76167192121},{"$f":"$B35","v":237337.15041949757},{"$f":"$B36","v":245019.17189586259},{"$f":"$B37","v":252951.76290862967},{"$f":"$B38","v":261143.19801242702},{"$f":"$B39","v":269601.94117387268},{"$f":"$B40","v":278336.78631249088},{"$f":"$B41","v":287356.7570054151},{"$f":"$B42","v":296671.2858960125},{"$f":"$B43","v":306289.98125889758},{"$f":"$B44","v":316222.88340290799},{"$f":"$B45","v":326480.28377466992},{"$f":"$B46","v":337072.8713914635},{"$f":"$B47","v":348011.63566583238},{"$f":"$B48","v":359307.95602753089},{"$f":"$B49","v":370973.59981072595},{"$f":"$B50","v":383020.71847461909},{"$f":"$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:$BZ321)","v":28191385.936776519}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":2104721.0002734819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2104721.0002734819]
[0.1,3,0,{"$f":"D$321*$A324","v":2104721.0002734819},{"$f":"E$321*$A323","v":200364.97549545989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2305085.9757689419]
[0.1,4,0,2104721.0002734819,{"$f":"E$321*$A324","v":200364.97549545989},{"$f":"F$321*$A323","v":1135.4669229749832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2306221.4426919171]
[0.1,5,0,2104721.0002734819,200364.97549545989,{"$f":"F$321*$A324","v":1135.4669229749832},{"$f":"G$321*$A323","v":1160.8256842547578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2307382.2683761721]
[0.1,6,0,2104721.0002734819,200364.97549545989,1135.4669229749832,{"$f":"G$321*$A324","v":1160.8256842547578},{"$f":"H$321*$A323","v":1186.750791203114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2308569.0191673753]
[0.1,7,0,2104721.0002734819,200364.97549545989,1135.4669229749832,1160.8256842547578,{"$f":"H$321*$A324","v":1186.750791203114},{"$f":"I$321*$A323","v":22989.776167192122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2331558.7953345673]
[0.1,8,0,2104721.0002734819,200364.97549545989,1135.4669229749832,1160.8256842547578,1186.750791203114,{"$f":"I$321*$A324","v":22989.776167192122},{"$f":"J$321*$A323","v":23733.715041949759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2355292.5103765172]
[0.1,9,0,2104721.0002734819,200364.97549545989,1135.4669229749832,1160.8256842547578,1186.750791203114,22989.776167192122,{"$f":"J$321*$A324","v":23733.715041949759},{"$f":"K$321*$A323","v":24501.91718958626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2379794.4275661036]
[0.1,10,0,2104721.0002734819,200364.97549545989,1135.4669229749832,1160.8256842547578,1186.750791203114,22989.776167192122,23733.715041949759,{"$f":"K$321*$A324","v":24501.91718958626},{"$f":"L$321*$A323","v":25295.176290862968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2405089.6038569668]
[0,11,0,2104721.0002734819,200364.97549545989,1135.4669229749832,1160.8256842547578,1186.750791203114,22989.776167192122,23733.715041949759,24501.91718958626,{"$f":"L$321*$A324","v":25295.176290862968},{"$f":"M$321*$A323","v":26114.319801242702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2431203.9236582094]
[0,12,0,0,200364.97549545989,1135.4669229749832,1160.8256842547578,1186.750791203114,22989.776167192122,23733.715041949759,24501.91718958626,25295.176290862968,{"$f":"M$321*$A324","v":26114.319801242702},{"$f":"N$321*$A323","v":26960.194117387269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353443.1175021138]
[0,13,0,0,0,1135.4669229749832,1160.8256842547578,1186.750791203114,22989.776167192122,23733.715041949759,24501.91718958626,25295.176290862968,26114.319801242702,{"$f":"N$321*$A324","v":26960.194117387269},{"$f":"O$321*$A323","v":27833.678631249088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180911.820637903]
[0,14,0,0,0,0,1160.8256842547578,1186.750791203114,22989.776167192122,23733.715041949759,24501.91718958626,25295.176290862968,26114.319801242702,26960.194117387269,{"$f":"O$321*$A324","v":27833.678631249088},{"$f":"P$321*$A323","v":28735.675700541513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208512.02941546956]
[0,15,0,0,0,0,0,1186.750791203114,22989.776167192122,23733.715041949759,24501.91718958626,25295.176290862968,26114.319801242702,26960.194117387269,27833.678631249088,{"$f":"P$321*$A324","v":28735.675700541513},{"$f":"Q$321*$A323","v":29667.128589601252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237018.33232081606]
[0,16,0,0,0,0,0,0,22989.776167192122,23733.715041949759,24501.91718958626,25295.176290862968,26114.319801242702,26960.194117387269,27833.678631249088,28735.675700541513,{"$f":"Q$321*$A324","v":29667.128589601252},{"$f":"R$321*$A323","v":30628.998125889761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266460.57965550269]
[0,17,0,0,0,0,0,0,0,23733.715041949759,24501.91718958626,25295.176290862968,26114.319801242702,26960.194117387269,27833.678631249088,28735.675700541513,29667.128589601252,{"$f":"R$321*$A324","v":30628.998125889761},{"$f":"S$321*$A323","v":31622.288340290801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275093.09182860132]
[0,18,0,0,0,0,0,0,0,0,24501.91718958626,25295.176290862968,26114.319801242702,26960.194117387269,27833.678631249088,28735.675700541513,29667.128589601252,30628.998125889761,{"$f":"S$321*$A324","v":31622.288340290801},{"$f":"T$321*$A323","v":32648.028377466995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284007.40516411857]
[0,19,0,0,0,0,0,0,0,0,0,25295.176290862968,26114.319801242702,26960.194117387269,27833.678631249088,28735.675700541513,29667.128589601252,30628.998125889761,31622.288340290801,{"$f":"T$321*$A324","v":32648.028377466995},{"$f":"U$321*$A323","v":33707.287139146349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293212.77511367871]
[0,20,0,0,0,0,0,0,0,0,0,0,26114.319801242702,26960.194117387269,27833.678631249088,28735.675700541513,29667.128589601252,30628.998125889761,31622.288340290801,32648.028377466995,{"$f":"U$321*$A324","v":33707.287139146349},{"$f":"V$321*$A323","v":34801.163566583236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302718.76238939894]
[0,21,0,0,0,0,0,0,0,0,0,0,0,26960.194117387269,27833.678631249088,28735.675700541513,29667.128589601252,30628.998125889761,31622.288340290801,32648.028377466995,33707.287139146349,{"$f":"V$321*$A324","v":34801.163566583236},{"$f":"W$321*$A323","v":35930.795602753089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312535.23819090938]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,27833.678631249088,28735.675700541513,29667.128589601252,30628.998125889761,31622.288340290801,32648.028377466995,33707.287139146349,34801.163566583236,{"$f":"W$321*$A324","v":35930.795602753089},{"$f":"X$321*$A323","v":37097.359981072594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322672.40405459469]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,28735.675700541513,29667.128589601252,30628.998125889761,31622.288340290801,32648.028377466995,33707.287139146349,34801.163566583236,35930.795602753089,{"$f":"X$321*$A324","v":37097.359981072594},{"$f":"Y$321*$A323","v":38302.071847461913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333140.7972708075]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29667.128589601252,30628.998125889761,31622.288340290801,32648.028377466995,33707.287139146349,34801.163566583236,35930.795602753089,37097.359981072594,{"$f":"Y$321*$A324","v":38302.071847461913},{"$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,304405.12157026603]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30628.998125889761,31622.288340290801,32648.028377466995,33707.287139146349,34801.163566583236,35930.795602753089,37097.359981072594,38302.071847461913,{"$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,274737.99298066477]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31622.288340290801,32648.028377466995,33707.287139146349,34801.163566583236,35930.795602753089,37097.359981072594,38302.071847461913,0,{"$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,244108.994854775]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32648.028377466995,33707.287139146349,34801.163566583236,35930.795602753089,37097.359981072594,38302.071847461913,0,0,{"$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,212486.70651448419]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33707.287139146349,34801.163566583236,35930.795602753089,37097.359981072594,38302.071847461913,0,0,0,{"$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,179838.67813701718]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34801.163566583236,35930.795602753089,37097.359981072594,38302.071847461913,0,0,0,0,{"$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,146131.39099787085]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35930.795602753089,37097.359981072594,38302.071847461913,0,0,0,0,0,{"$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,111330.22743128761]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37097.359981072594,38302.071847461913,0,0,0,0,0,0,{"$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,75399.431828534507]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38302.071847461913,0,0,0,0,0,0,0,{"$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,38302.071847461913]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":21047210.002734814},2003649.7549545993,11354.669229749832,11608.256842547578,11867.50791203114,229897.76167192121,237337.1504194976,245019.17189586264,252951.76290862964,261143.19801242702,269601.94117387268,278336.78631249088,287356.75700541522,296671.2858960125,306289.98125889752,316222.88340290799,326480.28377467004,337072.8713914635,348011.63566583238,359307.95602753083,370973.59981072595,383020.71847461915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,28191385.93677653]

{"sheet":"VPPR","index":24,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":1.6857380746009877E-50},null,{"$f":"L8","v":1.6857380746009877E-50},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":2.3534086332402208E-51},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":6291.8602894510577},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":45068.367219314961},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":456031.14323360182},{"$f":"SUM(C25:C104)","v":456031.14323360182},null,null,{"$f":"SUM(F25:F104)","v":456031.14323360182},{"$f":"SUM(G25:G104)","v":456031.14323360188},{"$f":"SUM(H25:H104)","v":1.4210854715202004E-12},null,{"$f":"SUM(J25:J104)","v":456031.14323360188},null,{"$f":"SUM(L25:L104)","v":50333.677504111693},93188.053531708822,2320447.3546609059,37622.569316772155,0,1164.1760367002378,14660.473997215773,3097015.3319419129,1.6857380746009877E-50,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":123567.88366089626}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B5/100","v":23940.677266815488},{"$f":"B29","v":23940.677266815488},{"$f":"I28+C29","v":23940.677266815488},2394.0677266815487,4788.1354533630974,{"$f":"CA230","v":2394.0677266815487},502.75422260312519,21043.855317530815,2394.0677266815487,22492.266292173153,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":560.0574306751115},1036.8934760691825,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B5/100","v":82943.405854812168},359.11015900223231,{"$f":"AL29*$T$8","v":0},-1.6778432190580772,-21.129087104494683,87270.727716916692,{"$f":"S29/(1+$D$3)^(A29-1)","v":9.4798486280767581E-52},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,87270.727716916692,0,-87270.727716916692,{"$f":"AF29-AE29","v":-87270.727716916692},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":86154.348627454398},null,{"$f":"C29-J28+AN28","v":23940.677266815488}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B6/100","v":42647.92324938708},42647.92324938708,63691.778566917899,9052.927778301806,16190.601375258373,6658.8600516202569,2001.6656779640043,55031.252837333639,6658.8600516202569,59361.515702125769,1478.1017409829315,2736.5658738679981,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B6/100","v":84894.476678784427},962.91799184281524,0,31.529913664871032,397.05634272329797,97159.508593486593,9.9027135379677633E-52,null,0,3,0,0,0,0,0,0,0,97159.508593486593,0,-97159.508593486593,-97159.508593486593,0,null,null,95916.630866053863,null,64194.532789521021]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B7/100","v":72440.992313136216},72440.992313136216,127472.24515046985,22955.887061235684,32732.143937659683,13902.95928293388,3954.1287774924185,109615.15709004356,13902.95928293388,118543.70112025671,2951.7381578943919,5464.8646216438347,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B7/100","v":86790.453324610615},1949.6499757655547,0,85.055334007339056,1071.102198661878,112215.82289551749,1.0731467294066539E-51,null,0,4,0,0,0,0,0,0,0,112215.82289551749,0,-112215.82289551749,-112215.82289551749,0,null,null,110780.34273550643,null,129976.66505103698]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B8/100","v":42645.160035100103},42645.160035100103,152260.31712514366,41123.362347679576,42656.516832243069,18167.475286443892,5142.6987246178269,128950.14311408193,18167.475286443892,140605.2301196128,3501.0702299783584,6481.9011085141501,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B8/100","v":88728.773448860258},2380.7829870480477,0,104.23900004609145,1312.6821902321888,120676.92425112298,1.0828426214753059E-51,null,0,5,0,0,0,0,0,0,0,120676.92425112298,0,-120676.92425112298,-120676.92425112298,0,null,null,119133.20852491088,null,158718.8658032032]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B9/100","v":27564.046725930981},27564.046725930981,156514.18984001293,62047.242306716566,40738.937860006918,20923.879959036989,4161.1621592036845,131429.14772177223,20923.879959036989,143971.66878089256,3584.8945526442244,6637.0939307991475,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B9/100","v":90710.382722551469},2521.7315586403543,0,106.12601408215087,1336.4453663635593,125820.55410411791,1.0593239803485415E-51,null,0,6,0,0,0,0,0,0,0,125820.55410411791,0,-125820.55410411791,-125820.55410411791,0,null,null,124211.04036106738,null,168115.4372426903]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B10/100","v":12128.593086095823},12128.593086095823,143557.74080786805,84183.981574363133,34071.310379627554,22136.739267646572,2506.2599335160062,118914.74160670547,22136.739267646572,131236.24120728677,3267.7824060614403,6049.9907196559207,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B10/100","v":92706.011142447591},2389.8022555462371,0,93.193867170914558,1173.5907829126438,127817.11044144131,1.0097231342873116E-51,null,0,7,0,0,0,0,0,0,0,127817.11044144131,0,-127817.11044144131,-127817.11044144131,0,null,null,126182.05647655202,null,159320.15036974914]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B11/100","v":12395.42213398993},12395.42213398993,131310.1637406954,107560.26305540869,27366.976315408923,23376.281481045564,838.04591521630539,107095.83634443353,23376.281481045564,119203.00004256447,2968.1547010598551,5495.2583019622225,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B11/100","v":94745.543387581449},2243.6824985413873,0,80.913943108919156,1018.949644697032,129928.78395799642,9.6306319628065518E-52,null,0,8,0,0,0,0,0,0,0,129928.78395799642,0,-129928.78395799642,-129928.78395799642,0,null,null,128266.71717656113,null,149578.8332360925]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B12/100","v":12668.121420937707},12668.121420937707,119763.95776537123,132203.35667854804,21089.551015702145,24643.093623139335,-746.24394756180982,95867.108089793721,24643.093623139335,107815.53292758248,2684.6067698968036,4970.2960679615526,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B12/100","v":96829.945342108214},2083.0600976397695,0,69.232290762606624,871.84254485236465,132152.07673636064,9.1909310129733707E-52,null,0,9,0,0,0,0,0,0,0,132152.07673636064,0,-132152.07673636064,-132152.07673636064,0,null,null,130461.56928951037,null,138870.67317598464]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B13/100","v":12946.820092198337},12946.820092198337,108813.92818199206,158141.13231090721,16052.037247233055,25937.775632359168,-2076.0050608764836,84952.15761050937,25937.775632359168,96883.042896250714,2412.3877681166427,4466.3082775171579,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B13/100","v":98960.204139634589},1907.6159946756547,0,57.967225315344024,729.9815256764042,134472.24056329497,8.7751440877115691E-52,null,0,10,0,0,0,0,0,0,0,134472.24056329497,0,-134472.24056329497,-134472.24056329497,0,null,null,132752.05326332236,null,127174.39964504365]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B14/100","v":13231.650134226698},13231.650134226698,98183.80774473607,185402.07295668905,13634.44741393635,27260.940645781837,-2861.5635786875523,73784.43067764178,27260.940645781837,85984.119211188925,2141.004568358604,3963.8678956358094,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B14/100","v":101137.32863070656},1717.0241122036675,0,46.717866745896451,588.31830328248031,136855.20202271486,8.3795177746124297E-52,null,0,11,0,0,0,0,0,0,0,136855.20202271486,0,-136855.20202271486,-136855.20202271486,0,null,null,135104.53155371311,null,114468.27414691118]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B15/100","v":13522.746437179689},13522.746437179689,87307.177114821476,211621.2205195073,13010.393967377346,26219.14756281826,-2773.8382550425918,63861.867807045805,26219.14756281826,75584.522460933644,1882.0546092772477,3484.4464854490411,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B15/100","v":103362.34986058211},1510.9511990746355,0,36.570639513389658,460.5342257063204,136956.05458242103,7.8681939026389965E-52,null,0,12,0,0,0,0,0,0,0,136956.05458242103,0,-136956.05458242103,-136956.05458242103,0,null,null,135204.09399367671,null,100730.07993830903]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B16/100","v":13820.246858797644},13820.246858797644,77682.114665843445,234957.60044326662,13296.622634659649,23336.379923759316,-2108.34903071093,56454.083772795057,23336.379923759316,67068.099219319251,1669.9956705610493,3091.8393740106176,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B16/100","v":105636.32155751492},1324.9676885143263,0,28.690000455743327,361.29330307615368,135449.48751789212,7.3014192265701338E-52,null,0,13,0,0,0,0,0,0,0,135449.48751789212,0,-135449.48751789212,-135449.48751789212,0,null,null,133716.79914116798,null,88331.179234288415]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B17/100","v":14124.292289691193},14124.292289691193,70578.376062486248,252462.31036468144,13589.148332622162,17504.709921414811,-822.26793364645619,53895.934074717894,17504.709921414811,62237.155068602071,1549.7051612081914,2869.1328486625557,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B17/100","v":107960.32063178027},1186.7863740033042,0,25.079287422542222,315.82357782335282,131411.55780231502,6.6466006205360368E-52,null,0,14,0,0,0,0,0,0,0,131411.55780231502,0,-131411.55780231502,-131411.55780231502,0,null,null,129730.52317498795,null,79119.091600220287]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B18/100","v":14435.026720064399},14435.026720064399,68330.960794782295,267146.00695459265,13888.109595939848,14683.696589911238,-167.07326873399194,53814.337473605046,14683.696589911238,61072.649134193671,1520.7089634414224,2815.4491250863284,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B18/100","v":110335.44768567942},1140.7411259830481,0,24.104827143853182,303.55219520880314,130823.70051245412,6.2085266680010947E-52,null,0,15,0,0,0,0,0,0,0,130823.70051245412,0,-130823.70051245412,-130823.70051245412,0,null,null,129150.18583601042,null,76049.408398869869]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B19/100","v":14752.597307905813},14752.597307905813,68566.934781510863,280548.55860270135,14193.648007050528,13402.551648108723,166.13023537777889,54998.252898024359,13402.551648108723,61782.593839767607,1538.3865866102133,2848.1775760132869,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B19/100","v":112762.82753476436},1141.7746367529667,0,24.470937043425355,308.16261879904687,132026.35153809204,5.8789375199887497E-52,null,0,16,0,0,0,0,0,0,0,132026.35153809204,0,-132026.35153809204,-132026.35153809204,0,null,null,130337.45238517992,null,76118.309116864446]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B20/100","v":15077.154448679741},15077.154448679741,70075.407346704102,294245.96638706845,14505.908263205638,13697.407784367117,169.78510055608947,56208.214461780895,13697.407784367117,{"$f":"(+I44+D44)/2","v":63141.810904242499},1572.2310915156381,2910.8374826855793,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B20/100","v":115243.60974052919},1166.8936787615321,0,25.009297658380255,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":314.94219641262316},134930.93127193005,5.6374907418465143E-52,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,134930.93127193005,0,-134930.93127193005,-134930.93127193005,0,null,null,133204.87633765387,null,77792.911917435471]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B21/100","v":15408.851846550697},15408.851846550697,71617.066308331589,308244.71714269166,14825.038244996162,13998.750755623192,173.5203727683236,57444.795179940069,13998.750755623192,64530.930744135825,1606.820175528982,2974.8759073046617,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B21/100","v":117778.96915482084},1192.5653396942857,0,25.559502206865101,321.87092473370575,137899.41175991253,5.4059601341818622E-52,null,0,18,0,0,0,0,0,0,0,137899.41175991253,0,-137899.41175991253,-137899.41175991253,0,null,null,136135.38361708229,null,79504.355979619053]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B22/100","v":15747.846587174814},15747.846587174814,73192.641767114881,322551.44041493855,15151.189086386079,14306.723272246903,177.33782096922687,58708.580673898752,14306.723272246903,65950.61122050682,1642.1702193906196,3040.3231772653644,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B22/100","v":120370.10647622691},1218.80177716756,0,26.121811255416258,328.95208507784992,140933.19881863063,5.1839384418734085E-52,null,0,19,0,0,0,0,0,0,0,140933.19881863063,0,-140933.19881863063,-140933.19881863063,0,null,null,139130.36205665811,null,81253.451811170671]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B23/100","v":16094.299212092659},16094.299212092659,74802.87988599141,337172.9115991749,15484.51524628657,14621.471184236334,181.23925303054952,{"$f":"D47-J47-H47","v":60000.169448724526},14621.471184236334,67401.524667357968,1678.2979642172133,3107.2102871652023,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B23/100","v":123018.24881870391},1245.6154162652465,0,26.696491103034866,336.18903094955283,144033.72919264049,4.9710351356854546E-52,null,0,20,0,0,0,0,0,0,0,144033.72919264049,0,-144033.72919264049,-144033.72919264049,0,null,null,142191.23002190457,null,83041.027751016431]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B24/100","v":16448.3737947587},16448.3737947587,{"$f":"I47+C48","v":76448.543243483233},352116.05514946446,15825.174581704876,14943.143550289535,185.22651659722163,61320.17317659648,14943.143550289535,68884.358210039849,1715.2205194299922,3175.5689134828372,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B24/100","v":125724.65029271539},1273.0189554230817,0,27.283813907301536,343.58518963044276,147202.47123487858,4.7668757253392462E-52,null,0,21,0,0,0,0,0,0,0,147202.47123487858,0,-147202.47123487858,-147202.47123487858,0,null,null,145319.43708238646,null,84867.930361538791]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B25/100","v":16810.238018243392},16810.238018243392,78130.411194839864,367387.94785786036,16173.328422502385,15271.892708395906,189.30149996236065,62669.216986481595,15271.892708395906,70399.81409066073,1752.955370857452,3245.4314295794597,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B25/100","v":128490.59259915513},1301.0253724423897,0,27.884057813262661,351.14406380231753,150440.92560204593,4.5711011007962418E-52,null,0,22,0,0,0,0,0,0,0,150440.92560204593,0,-150440.92560204593,-150440.92560204593,0,null,null,148516.46469819898,null,86735.024829492642]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B26/100","v":17180.063254644749},17180.063254644749,79849.28024112634,382995.82220584096,16529.141647797442,15607.874347980618,193.46613296153296,64047.939760184192,15607.874347980618,71948.610000655259,1791.5203890163159,3316.8309210302077,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B26/100","v":131317.38563633655},1329.6479306361223,0,28.497507085153785,358.86923320596162,153750.62596529094,4.3833669005947404E-52,null,0,23,0,0,0,0,0,0,0,153750.62596529094,0,-153750.62596529094,-153750.62596529094,0,null,null,151783.82692155935,null,88643.195375741489]
[2046,{"$f":"'AEG Input File'!$BX$797*Inflation!B26/100","v":0},0,64047.939760184192,397191.26732485247,13381.177834799597,14195.445119011498,-170.99612968449918,50023.490770857192,14195.445119011498,57035.715265520688,1420.1893101114651,2629.3464737405038,{"$f":"'AEG Input File'!$CV$797*Inflation!$B$26/100","v":0},1095.5298154164132,0,50.095939033887085,630.85838259829711,20021.465039912062,5.3557819303382389E-53,null,0,24,0,0,0,0,0,0,0,20021.465039912062,0,-20021.465039912062,-20021.465039912062,0,null,null,19765.347719755631,null,73035.321027760874]
[2047,0,0,50023.490770857192,409943.20977185754,8056.9958603661689,12751.942447005058,-985.93878319416672,38257.487107046298,12751.942447005058,44140.488938951748,1099.0981745798986,2034.8765400856757,0,882.59813863124054,0,38.28526916049934,482.12656446254488,17288.927133924917,4.3394149182896976E-53,null,0,25,0,0,0,0,0,0,0,17288.927133924917,0,-17288.927133924917,-17288.927133924917,0,null,null,17067.76481253167,null,58839.875908749375]
[2048,0,0,38257.487107046298,421219.89248807204,4863.1090372148146,11276.682716214476,-1346.8504725899288,28327.654863421751,11276.682716214476,33292.570985234022,828.98501753232711,1534.7875224192885,0,691.31900192616467,0,28.423189498522802,357.93335150766779,14718.130799098446,3.466186234337654E-53,null,0,26,0,0,0,0,0,0,0,14718.130799098446,0,-14718.130799098446,-14718.130799098446,0,null,null,14529.854456160383,null,46087.933461744316]
[2049,0,0,28327.654863421751,430988.85975941853,2947.4129967858944,9768.9672713465006,-1432.5263976577273,19991.213989732976,9768.9672713465006,24159.434426577362,601.56991722177622,1113.7499270652165,0,522.16876118294761,0,20.19370837714299,254.29945922060952,12280.949044414192,2.7137339360389425E-53,null,0,27,0,0,0,0,0,0,0,12280.949044414192,0,-12280.949044414192,-12280.949044414192,0,null,null,12123.849463940793,null,34811.25074552984]
[2050,0,0,19991.213989732976,439216.94184610998,989.57164346753746,8228.082086691431,-1520.0871930770174,13283.219096118562,8228.082086691431,16637.216542925769,414.26669191885162,766.97568262887796,0,375.63425211275006,0,13.498170218453405,169.98251747092309,9968.4394010412871,2.0668007505527728E-53,null,0,28,0,0,0,0,0,0,0,9968.4394010412871,0,-9968.4394010412871,-9968.4394010412871,0,null,null,9840.9217603268353,null,25042.283474183339]
[2051,0,0,13283.219096118562,445870.23927408393,0,6653.2974279739501,-1397.1924598745295,8027.1141280191423,6653.2974279739501,10655.166612068853,265.31364864051443,491.20318081637419,0,252.2130208123786,0,8.2693922082835982,104.13649278157793,7774.4331632330786,1.5124334467338938E-53,null,0,29,0,0,0,0,0,0,0,7774.4331632330786,0,-7774.4331632330786,-7774.4331632330786,0,null,null,7674.9815504997841,null,16814.201387491907]
[2052,0,0,8027.1141280191423,450914.10678084858,0,5043.8675067646836,-1059.2121764205835,4042.4587976750422,5043.8675067646836,6034.7864628470925,150.2661829248926,278.20365593725097,0,152.41355939276934,0,4.3377839512015939,54.625732550193007,5683.714421520991,1.0374708153968245E-53,null,0,30,0,0,0,0,0,0,0,5683.714421520991,0,-5683.714421520991,-5683.714421520991,0,null,null,5611.0075689868472,null,10160.903959517957]
[2053,0,0,4042.4587976750422,454313.13690813741,0,3399.0301272888141,-713.79632673065089,1357.224997116879,3399.0301272888141,2699.8418973959606,67.226063245159409,124.46271146995379,0,76.755546791299096,0,1.6309536224255927,20.53860620598903,3689.6440086236412,6.3192306452225894E-54,null,0,31,0,0,0,0,0,0,0,3689.6440086236412,0,-3689.6440086236412,-3689.6440086236412,0,null,null,3642.445577642884,null,5117.0364527532729]
[2054,0,0,1357.224997116879,456031.14323360188,0,1718.0063254644749,-360.78132834753973,-5.6218141253339127E-11,1718.0063254644749,678.6124985584114,16.897451214104443,31.284036183542767,0,25.77009488196688,0,0.17584633637837893,2.214433694484903,1794.3481877749521,2.8835173098675382E-54,null,0,32,0,0,0,0,0,0,0,1794.3481877749521,0,-1794.3481877749521,-1794.3481877749521,0,null,null,1771.3946402516144,null,1718.0063254644588]
[2055,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-7.4774222793947155E-69,null,0,33,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2056,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-7.0159746131154956E-69,null,0,34,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2057,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-6.583003865854386E-69,null,0,35,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2058,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-6.1767526662429221E-69,null,0,36,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2059,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-5.7955720940454576E-69,null,0,37,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2060,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-5.437914987408608E-69,null,0,38,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2061,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-5.1023296631345811E-69,null,0,39,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2062,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-4.7874540244898596E-69,null,0,40,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2063,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-4.4920100326335193E-69,null,0,41,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2064,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-4.2147985192255369E-69,null,0,42,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2065,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-3.9546943191600597E-69,null,0,43,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2066,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-3.7106417036681047E-69,null,0,44,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2067,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-3.4816500952532061E-69,null,0,45,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2068,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-3.266790047067528E-69,null,0,46,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2069,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-3.0651894704092413E-69,null,0,47,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2070,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-2.876030095029083E-69,null,0,48,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2071,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-2.6985441478789372E-69,null,0,49,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2072,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-2.5320112368219228E-69,null,0,50,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2073,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-2.3757554266553721E-69,null,0,51,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2074,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-2.2291424955786674E-69,null,0,52,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2075,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-2.0915773609702902E-69,null,0,53,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2076,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.9625016640256588E-69,null,0,54,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2077,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.8413915034521096E-69,null,0,55,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2078,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.7277553090223977E-69,null,0,56,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2079,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.6211318463557342E-69,null,0,57,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2080,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.5210883448280489E-69,null,0,58,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2081,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.4272187410128896E-69,null,0,59,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2082,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.339142030523339E-69,null,0,60,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2083,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-2.5916563117789338E-12},0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.2565007215652698E-69,null,0,61,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2084,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-2.5916563117789338E-12},0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.1789593839251301E-69,null,0,62,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2085,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.1062032875027842E-69,null,0,63,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2086,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-1.0379371248633939E-69,null,0,64,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-5.6218141253339127E-11},{"$f":"E91+J92","v":456031.14323360188},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-5.6218141253339127E-11},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-5.6218141253339127E-11},-1.3998317172081441E-12,-2.5916563117789338E-12,0,{"$f":"AN92*$D$10","v":-2.4215296434704213E-13},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-5.3367588721307315E-14},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-6.7205828163278781E-13},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-4.9590668636882147E-12},-9.738838126233439E-70,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-4.9590668636882147E-12},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":4.9590668636882147E-12},4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2088,0,{"$f":"B93","v":0},-5.6218141253339127E-11,456031.14323360188,0,{"$f":"CA294","v":0},0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.3998317172081441E-12},-2.5916563117789338E-12,0,-2.4215296434704213E-13,{"$f":"AL93*$T$8","v":0},-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,{"$f":"S93/(1+$D$3)^(A93-1)","v":-9.1378336680519926E-70},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,{"$f":"AF93-AE93","v":4.9590668636882147E-12},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":-4.8956298018611973E-12},null,{"$f":"C93-J92+AN92","v":-1.6143530956469476E-11}]
[2089,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-8.5739184759690317E-70,null,0,67,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2090,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-8.0448036923213631E-70,null,0,68,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2091,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-7.5483417097306667E-70,null,0,69,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2092,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-7.0825174542473653E-70,null,0,70,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2093,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-6.6454402064302389E-70,null,0,71,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2094,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-6.2353359271646899E-70,null,0,72,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2095,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-5.8505400570710691E-70,null,0,73,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2096,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-5.4894907602768971E-70,null,0,74,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2097,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-5.1507225851302925E-70,null,0,75,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
[2098,0,0,-5.6218141253339127E-11,456031.14323360188,0,0,0,-5.6218141253339127E-11,0,-5.6218141253339127E-11,-1.3998317172081441E-12,-2.5916563117789338E-12,0,-2.4215296434704213E-13,0,-5.3367588721307315E-14,-6.7205828163278781E-13,-4.9590668636882147E-12,-4.8328605161242811E-70,null,0,76,0,0,0,0,0,0,0,-4.9590668636882147E-12,0,4.9590668636882147E-12,4.9590668636882147E-12,0,null,null,-4.8956298018611973E-12,null,-1.6143530956469476E-11]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":23940.677266815488},{"$f":"$B30","v":42647.92324938708},{"$f":"$B31","v":72440.992313136216},{"$f":"$B32","v":42645.160035100103},{"$f":"$B33","v":27564.046725930981},{"$f":"$B34","v":12128.593086095823},{"$f":"$B35","v":12395.42213398993},{"$f":"$B36","v":12668.121420937707},{"$f":"$B37","v":12946.820092198337},{"$f":"$B38","v":13231.650134226698},{"$f":"$B39","v":13522.746437179689},{"$f":"$B40","v":13820.246858797644},{"$f":"$B41","v":14124.292289691193},{"$f":"$B42","v":14435.026720064399},{"$f":"$B43","v":14752.597307905813},{"$f":"$B44","v":15077.154448679741},{"$f":"$B45","v":15408.851846550697},{"$f":"$B46","v":15747.846587174814},{"$f":"$B47","v":16094.299212092659},{"$f":"$B48","v":16448.3737947587},{"$f":"$B49","v":16810.238018243392},{"$f":"$B50","v":17180.063254644749},{"$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":456031.14323360182},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":4788.1354533630974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4788.1354533630974,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":7661.0167253809559},{"$f":"E$135*$A137","v":8529.5846498774172},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16190.601375258373,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,4596.6100352285739,{"$f":"E$135*$A138","v":13647.335439803866},{"$f":"F$135*$A137","v":14488.198462627244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32732.143937659683,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,2757.9660211371443,8188.4012638823197,{"$f":"F$135*$A138","v":23181.117540203588},{"$f":"G$135*$A137","v":8529.0320070200214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42656.516832243069,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,2757.9660211371443,4913.0407583293918,13908.670524122153,{"$f":"G$135*$A138","v":13646.451211232034},{"$f":"H$135*$A137","v":5512.8093451861969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40738.937860006918,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,1378.9830105685721,4913.0407583293918,8345.2023144732921,8187.8707267392201,{"$f":"H$135*$A138","v":8820.4949522979132},{"$f":"I$135*$A137","v":2425.7186172191646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34071.310379627554,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,2456.5203791646959,8345.2023144732921,4912.7224360435321,5292.2969713787488,{"$f":"I$135*$A138","v":3881.1497875506634},{"$f":"J$135*$A137","v":2479.0844267979865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27366.976315408923,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,4172.601157236646,4912.7224360435321,3175.378182827249,2328.6898725303981,{"$f":"J$135*$A138","v":3966.5350828767778},{"$f":"K$135*$A137","v":2533.6242841875414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21089.551015702145,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,2456.361218021766,3175.378182827249,1397.2139235182387,2379.9210497260665,{"$f":"K$135*$A138","v":4053.7988547000664},{"$f":"L$135*$A137","v":2589.3640184396677},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16052.037247233055,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,1587.6890914136245,1397.2139235182387,1427.95262983564,2432.2793128200396,{"$f":"L$135*$A138","v":4142.9824295034678},{"$f":"M$135*$A137","v":2646.3300268453399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13634.44741393635,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,698.60696175911937,1427.95262983564,1459.3675876920238,2485.7894577020807,{"$f":"M$135*$A138","v":4234.1280429525432},{"$f":"N$135*$A137","v":2704.5492874359379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13010.393967377346,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,713.97631491781999,1459.3675876920238,1491.4736746212484,2540.4768257715264,{"$f":"N$135*$A138","v":4327.2788598975003},{"$f":"O$135*$A137","v":2764.0493717595291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13296.622634659649,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,729.68379384601189,1491.4736746212484,1524.2860954629157,2596.3673159385003,{"$f":"O$135*$A138","v":4422.4789948152456},{"$f":"P$135*$A137","v":2824.8584579382386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13589.148332622162,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,745.7368373106242,1524.2860954629157,1557.8203895631,2653.4873968891475,{"$f":"P$135*$A138","v":4519.7735327011824},{"$f":"Q$135*$A137","v":2887.00534401288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13888.109595939848,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,762.14304773145784,1557.8203895631,1592.0924381334885,2711.8641196207091,{"$f":"Q$135*$A138","v":4619.2085504206079},{"$f":"R$135*$A137","v":2950.5194615811629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14193.648007050528,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,778.91019478154999,1592.0924381334885,1627.1184717724254,2771.5251302523648,{"$f":"R$135*$A138","v":4720.8311385298603},{"$f":"S$135*$A137","v":3015.4308897359483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14505.908263205638,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,796.04621906674424,1627.1184717724254,1662.9150781514188,2832.4986831179162,{"$f":"S$135*$A138","v":4824.6894235775171},{"$f":"T$135*$A137","v":3081.7703693101394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14825.038244996162,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,813.55923588621272,1662.9150781514188,1699.4992098707496,2894.8136541465105,{"$f":"T$135*$A138","v":4930.8325908962233},{"$f":"U$135*$A137","v":3149.5693174349631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15151.189086386079,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,831.45753907570941,1699.4992098707496,1736.8881924879061,2958.4995545377337,{"$f":"U$135*$A138","v":5039.3109078959405},{"$f":"V$135*$A137","v":3218.859842418532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15484.51524628657,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,849.7496049353748,1736.8881924879061,1775.0997327226403,3023.5865447375645,{"$f":"V$135*$A138","v":5150.1757478696509},{"$f":"W$135*$A137","v":3289.6747589517399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15825.174581704876,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,868.44409624395303,1775.0997327226403,1814.1519268425386,3090.1054487217907,{"$f":"W$135*$A138","v":5263.4796143227841},{"$f":"X$135*$A137","v":3362.0476036486784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16173.328422502385,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,887.54986636132014,1814.1519268425386,1854.0632692330744,3158.0877685936703,{"$f":"X$135*$A138","v":5379.2761658378859},{"$f":"Y$135*$A137","v":3436.0126509289498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16529.141647797442,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,907.07596342126931,1854.0632692330744,1894.8526611562022,3227.5656995027311,{"$f":"Y$135*$A138","v":5497.6202414863201},{"$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,13381.177834799597,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,927.03163461653719,1894.8526611562022,1936.5394197016387,3298.5721448917916,{"$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,8056.9958603661689,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,947.4263305781011,1936.5394197016387,1979.1432869350749,0,{"$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,4863.1090372148146,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,968.26970985081937,1979.1432869350749,0,0,{"$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,2947.4129967858944,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,989.57164346753746,0,0,0,{"$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,989.57164346753746,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":23940.677266815492},42647.92324938708,72440.992313136216,42645.160035100103,27564.046725930977,12128.593086095823,12395.422133989929,12668.121420937709,12946.820092198335,13231.650134226698,13522.746437179689,13820.246858797642,14124.292289691191,14435.026720064398,14752.597307905813,15077.154448679741,15408.851846550695,15747.846587174816,16094.299212092659,16448.3737947587,16810.238018243392,17180.063254644749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,456031.14323360182]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":23940.677266815488},{"$f":"$B30","v":42647.92324938708},{"$f":"$B31","v":72440.992313136216},{"$f":"$B32","v":42645.160035100103},{"$f":"$B33","v":27564.046725930981},{"$f":"$B34","v":12128.593086095823},{"$f":"$B35","v":12395.42213398993},{"$f":"$B36","v":12668.121420937707},{"$f":"$B37","v":12946.820092198337},{"$f":"$B38","v":13231.650134226698},{"$f":"$B39","v":13522.746437179689},{"$f":"$B40","v":13820.246858797644},{"$f":"$B41","v":14124.292289691193},{"$f":"$B42","v":14435.026720064399},{"$f":"$B43","v":14752.597307905813},{"$f":"$B44","v":15077.154448679741},{"$f":"$B45","v":15408.851846550697},{"$f":"$B46","v":15747.846587174814},{"$f":"$B47","v":16094.299212092659},{"$f":"$B48","v":16448.3737947587},{"$f":"$B49","v":16810.238018243392},{"$f":"$B50","v":17180.063254644749},{"$f":"$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:$BZ227)","v":456031.14323360182}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":2394.0677266815487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2394.0677266815487]
[0.1,3,0,{"$f":"D$227*$A230","v":2394.0677266815487},{"$f":"E$227*$A229","v":4264.7923249387086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6658.8600516202569]
[0.1,4,0,2394.0677266815487,{"$f":"E$227*$A230","v":4264.7923249387086},{"$f":"F$227*$A229","v":7244.0992313136221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13902.95928293388]
[0.1,5,0,2394.0677266815487,4264.7923249387086,{"$f":"F$227*$A230","v":7244.0992313136221},{"$f":"G$227*$A229","v":4264.5160035100107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18167.475286443892]
[0.1,6,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,{"$f":"G$227*$A230","v":4264.5160035100107},{"$f":"H$227*$A229","v":2756.4046725930984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20923.879959036989]
[0.1,7,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,4264.5160035100107,{"$f":"H$227*$A230","v":2756.4046725930984},{"$f":"I$227*$A229","v":1212.8593086095823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22136.739267646572]
[0.1,8,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,4264.5160035100107,2756.4046725930984,{"$f":"I$227*$A230","v":1212.8593086095823},{"$f":"J$227*$A229","v":1239.5422133989932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23376.281481045564]
[0.1,9,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,4264.5160035100107,2756.4046725930984,1212.8593086095823,{"$f":"J$227*$A230","v":1239.5422133989932},{"$f":"K$227*$A229","v":1266.8121420937707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24643.093623139335]
[0.1,10,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,4264.5160035100107,2756.4046725930984,1212.8593086095823,1239.5422133989932,{"$f":"K$227*$A230","v":1266.8121420937707},{"$f":"L$227*$A229","v":1294.6820092198338},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25937.775632359168]
[0,11,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,4264.5160035100107,2756.4046725930984,1212.8593086095823,1239.5422133989932,1266.8121420937707,{"$f":"L$227*$A230","v":1294.6820092198338},{"$f":"M$227*$A229","v":1323.16501342267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27260.940645781837]
[0,12,0,0,4264.7923249387086,7244.0992313136221,4264.5160035100107,2756.4046725930984,1212.8593086095823,1239.5422133989932,1266.8121420937707,1294.6820092198338,{"$f":"M$227*$A230","v":1323.16501342267},{"$f":"N$227*$A229","v":1352.274643717969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26219.14756281826]
[0,13,0,0,0,7244.0992313136221,4264.5160035100107,2756.4046725930984,1212.8593086095823,1239.5422133989932,1266.8121420937707,1294.6820092198338,1323.16501342267,{"$f":"N$227*$A230","v":1352.274643717969},{"$f":"O$227*$A229","v":1382.0246858797645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23336.379923759316]
[0,14,0,0,0,0,4264.5160035100107,2756.4046725930984,1212.8593086095823,1239.5422133989932,1266.8121420937707,1294.6820092198338,1323.16501342267,1352.274643717969,{"$f":"O$227*$A230","v":1382.0246858797645},{"$f":"P$227*$A229","v":1412.4292289691193},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17504.709921414811]
[0,15,0,0,0,0,0,2756.4046725930984,1212.8593086095823,1239.5422133989932,1266.8121420937707,1294.6820092198338,1323.16501342267,1352.274643717969,1382.0246858797645,{"$f":"P$227*$A230","v":1412.4292289691193},{"$f":"Q$227*$A229","v":1443.50267200644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14683.696589911238]
[0,16,0,0,0,0,0,0,1212.8593086095823,1239.5422133989932,1266.8121420937707,1294.6820092198338,1323.16501342267,1352.274643717969,1382.0246858797645,1412.4292289691193,{"$f":"Q$227*$A230","v":1443.50267200644},{"$f":"R$227*$A229","v":1475.2597307905814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13402.551648108723]
[0,17,0,0,0,0,0,0,0,1239.5422133989932,1266.8121420937707,1294.6820092198338,1323.16501342267,1352.274643717969,1382.0246858797645,1412.4292289691193,1443.50267200644,{"$f":"R$227*$A230","v":1475.2597307905814},{"$f":"S$227*$A229","v":1507.7154448679742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13697.407784367117]
[0,18,0,0,0,0,0,0,0,0,1266.8121420937707,1294.6820092198338,1323.16501342267,1352.274643717969,1382.0246858797645,1412.4292289691193,1443.50267200644,1475.2597307905814,{"$f":"S$227*$A230","v":1507.7154448679742},{"$f":"T$227*$A229","v":1540.8851846550697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13998.750755623192]
[0,19,0,0,0,0,0,0,0,0,0,1294.6820092198338,1323.16501342267,1352.274643717969,1382.0246858797645,1412.4292289691193,1443.50267200644,1475.2597307905814,1507.7154448679742,{"$f":"T$227*$A230","v":1540.8851846550697},{"$f":"U$227*$A229","v":1574.7846587174815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14306.723272246903]
[0,20,0,0,0,0,0,0,0,0,0,0,1323.16501342267,1352.274643717969,1382.0246858797645,1412.4292289691193,1443.50267200644,1475.2597307905814,1507.7154448679742,1540.8851846550697,{"$f":"U$227*$A230","v":1574.7846587174815},{"$f":"V$227*$A229","v":1609.429921209266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14621.471184236334]
[0,21,0,0,0,0,0,0,0,0,0,0,0,1352.274643717969,1382.0246858797645,1412.4292289691193,1443.50267200644,1475.2597307905814,1507.7154448679742,1540.8851846550697,1574.7846587174815,{"$f":"V$227*$A230","v":1609.429921209266},{"$f":"W$227*$A229","v":1644.83737947587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14943.143550289535]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,1382.0246858797645,1412.4292289691193,1443.50267200644,1475.2597307905814,1507.7154448679742,1540.8851846550697,1574.7846587174815,1609.429921209266,{"$f":"W$227*$A230","v":1644.83737947587},{"$f":"X$227*$A229","v":1681.0238018243392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15271.892708395906]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1412.4292289691193,1443.50267200644,1475.2597307905814,1507.7154448679742,1540.8851846550697,1574.7846587174815,1609.429921209266,1644.83737947587,{"$f":"X$227*$A230","v":1681.0238018243392},{"$f":"Y$227*$A229","v":1718.0063254644749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15607.874347980618]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1443.50267200644,1475.2597307905814,1507.7154448679742,1540.8851846550697,1574.7846587174815,1609.429921209266,1644.83737947587,1681.0238018243392,{"$f":"Y$227*$A230","v":1718.0063254644749},{"$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,14195.445119011498]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1475.2597307905814,1507.7154448679742,1540.8851846550697,1574.7846587174815,1609.429921209266,1644.83737947587,1681.0238018243392,1718.0063254644749,{"$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,12751.942447005058]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1507.7154448679742,1540.8851846550697,1574.7846587174815,1609.429921209266,1644.83737947587,1681.0238018243392,1718.0063254644749,0,{"$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,11276.682716214476]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1540.8851846550697,1574.7846587174815,1609.429921209266,1644.83737947587,1681.0238018243392,1718.0063254644749,0,0,{"$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,9768.9672713465006]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1574.7846587174815,1609.429921209266,1644.83737947587,1681.0238018243392,1718.0063254644749,0,0,0,{"$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,8228.082086691431]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1609.429921209266,1644.83737947587,1681.0238018243392,1718.0063254644749,0,0,0,0,{"$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,6653.2974279739501]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1644.83737947587,1681.0238018243392,1718.0063254644749,0,0,0,0,0,{"$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,5043.8675067646836]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1681.0238018243392,1718.0063254644749,0,0,0,0,0,0,{"$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,3399.0301272888141]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1718.0063254644749,0,0,0,0,0,0,0,{"$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,1718.0063254644749]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":23940.677266815484},42647.923249387088,72440.992313136216,42645.160035100118,27564.046725930981,12128.593086095823,12395.42213398993,12668.121420937709,12946.820092198339,13231.650134226698,13522.746437179687,13820.246858797647,14124.292289691191,14435.026720064399,14752.597307905815,15077.154448679741,15408.851846550697,15747.846587174812,16094.299212092663,16448.3737947587,16810.238018243395,17180.063254644752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,456031.14323360188]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":23940.677266815488},{"$f":"$B30","v":42647.92324938708},{"$f":"$B31","v":72440.992313136216},{"$f":"$B32","v":42645.160035100103},{"$f":"$B33","v":27564.046725930981},{"$f":"$B34","v":12128.593086095823},{"$f":"$B35","v":12395.42213398993},{"$f":"$B36","v":12668.121420937707},{"$f":"$B37","v":12946.820092198337},{"$f":"$B38","v":13231.650134226698},{"$f":"$B39","v":13522.746437179689},{"$f":"$B40","v":13820.246858797644},{"$f":"$B41","v":14124.292289691193},{"$f":"$B42","v":14435.026720064399},{"$f":"$B43","v":14752.597307905813},{"$f":"$B44","v":15077.154448679741},{"$f":"$B45","v":15408.851846550697},{"$f":"$B46","v":15747.846587174814},{"$f":"$B47","v":16094.299212092659},{"$f":"$B48","v":16448.3737947587},{"$f":"$B49","v":16810.238018243392},{"$f":"$B50","v":17180.063254644749},{"$f":"$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:$BZ321)","v":456031.14323360182}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":2394.0677266815487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2394.0677266815487]
[0.1,3,0,{"$f":"D$321*$A324","v":2394.0677266815487},{"$f":"E$321*$A323","v":4264.7923249387086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6658.8600516202569]
[0.1,4,0,2394.0677266815487,{"$f":"E$321*$A324","v":4264.7923249387086},{"$f":"F$321*$A323","v":7244.0992313136221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13902.95928293388]
[0.1,5,0,2394.0677266815487,4264.7923249387086,{"$f":"F$321*$A324","v":7244.0992313136221},{"$f":"G$321*$A323","v":4264.5160035100107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18167.475286443892]
[0.1,6,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,{"$f":"G$321*$A324","v":4264.5160035100107},{"$f":"H$321*$A323","v":2756.4046725930984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20923.879959036989]
[0.1,7,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,4264.5160035100107,{"$f":"H$321*$A324","v":2756.4046725930984},{"$f":"I$321*$A323","v":1212.8593086095823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22136.739267646572]
[0.1,8,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,4264.5160035100107,2756.4046725930984,{"$f":"I$321*$A324","v":1212.8593086095823},{"$f":"J$321*$A323","v":1239.5422133989932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23376.281481045564]
[0.1,9,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,4264.5160035100107,2756.4046725930984,1212.8593086095823,{"$f":"J$321*$A324","v":1239.5422133989932},{"$f":"K$321*$A323","v":1266.8121420937707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24643.093623139335]
[0.1,10,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,4264.5160035100107,2756.4046725930984,1212.8593086095823,1239.5422133989932,{"$f":"K$321*$A324","v":1266.8121420937707},{"$f":"L$321*$A323","v":1294.6820092198338},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25937.775632359168]
[0,11,0,2394.0677266815487,4264.7923249387086,7244.0992313136221,4264.5160035100107,2756.4046725930984,1212.8593086095823,1239.5422133989932,1266.8121420937707,{"$f":"L$321*$A324","v":1294.6820092198338},{"$f":"M$321*$A323","v":1323.16501342267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27260.940645781837]
[0,12,0,0,4264.7923249387086,7244.0992313136221,4264.5160035100107,2756.4046725930984,1212.8593086095823,1239.5422133989932,1266.8121420937707,1294.6820092198338,{"$f":"M$321*$A324","v":1323.16501342267},{"$f":"N$321*$A323","v":1352.274643717969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26219.14756281826]
[0,13,0,0,0,7244.0992313136221,4264.5160035100107,2756.4046725930984,1212.8593086095823,1239.5422133989932,1266.8121420937707,1294.6820092198338,1323.16501342267,{"$f":"N$321*$A324","v":1352.274643717969},{"$f":"O$321*$A323","v":1382.0246858797645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23336.379923759316]
[0,14,0,0,0,0,4264.5160035100107,2756.4046725930984,1212.8593086095823,1239.5422133989932,1266.8121420937707,1294.6820092198338,1323.16501342267,1352.274643717969,{"$f":"O$321*$A324","v":1382.0246858797645},{"$f":"P$321*$A323","v":1412.4292289691193},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17504.709921414811]
[0,15,0,0,0,0,0,2756.4046725930984,1212.8593086095823,1239.5422133989932,1266.8121420937707,1294.6820092198338,1323.16501342267,1352.274643717969,1382.0246858797645,{"$f":"P$321*$A324","v":1412.4292289691193},{"$f":"Q$321*$A323","v":1443.50267200644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14683.696589911238]
[0,16,0,0,0,0,0,0,1212.8593086095823,1239.5422133989932,1266.8121420937707,1294.6820092198338,1323.16501342267,1352.274643717969,1382.0246858797645,1412.4292289691193,{"$f":"Q$321*$A324","v":1443.50267200644},{"$f":"R$321*$A323","v":1475.2597307905814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13402.551648108723]
[0,17,0,0,0,0,0,0,0,1239.5422133989932,1266.8121420937707,1294.6820092198338,1323.16501342267,1352.274643717969,1382.0246858797645,1412.4292289691193,1443.50267200644,{"$f":"R$321*$A324","v":1475.2597307905814},{"$f":"S$321*$A323","v":1507.7154448679742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13697.407784367117]
[0,18,0,0,0,0,0,0,0,0,1266.8121420937707,1294.6820092198338,1323.16501342267,1352.274643717969,1382.0246858797645,1412.4292289691193,1443.50267200644,1475.2597307905814,{"$f":"S$321*$A324","v":1507.7154448679742},{"$f":"T$321*$A323","v":1540.8851846550697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13998.750755623192]
[0,19,0,0,0,0,0,0,0,0,0,1294.6820092198338,1323.16501342267,1352.274643717969,1382.0246858797645,1412.4292289691193,1443.50267200644,1475.2597307905814,1507.7154448679742,{"$f":"T$321*$A324","v":1540.8851846550697},{"$f":"U$321*$A323","v":1574.7846587174815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14306.723272246903]
[0,20,0,0,0,0,0,0,0,0,0,0,1323.16501342267,1352.274643717969,1382.0246858797645,1412.4292289691193,1443.50267200644,1475.2597307905814,1507.7154448679742,1540.8851846550697,{"$f":"U$321*$A324","v":1574.7846587174815},{"$f":"V$321*$A323","v":1609.429921209266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14621.471184236334]
[0,21,0,0,0,0,0,0,0,0,0,0,0,1352.274643717969,1382.0246858797645,1412.4292289691193,1443.50267200644,1475.2597307905814,1507.7154448679742,1540.8851846550697,1574.7846587174815,{"$f":"V$321*$A324","v":1609.429921209266},{"$f":"W$321*$A323","v":1644.83737947587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14943.143550289535]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,1382.0246858797645,1412.4292289691193,1443.50267200644,1475.2597307905814,1507.7154448679742,1540.8851846550697,1574.7846587174815,1609.429921209266,{"$f":"W$321*$A324","v":1644.83737947587},{"$f":"X$321*$A323","v":1681.0238018243392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15271.892708395906]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1412.4292289691193,1443.50267200644,1475.2597307905814,1507.7154448679742,1540.8851846550697,1574.7846587174815,1609.429921209266,1644.83737947587,{"$f":"X$321*$A324","v":1681.0238018243392},{"$f":"Y$321*$A323","v":1718.0063254644749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15607.874347980618]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1443.50267200644,1475.2597307905814,1507.7154448679742,1540.8851846550697,1574.7846587174815,1609.429921209266,1644.83737947587,1681.0238018243392,{"$f":"Y$321*$A324","v":1718.0063254644749},{"$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,14195.445119011498]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1475.2597307905814,1507.7154448679742,1540.8851846550697,1574.7846587174815,1609.429921209266,1644.83737947587,1681.0238018243392,1718.0063254644749,{"$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,12751.942447005058]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1507.7154448679742,1540.8851846550697,1574.7846587174815,1609.429921209266,1644.83737947587,1681.0238018243392,1718.0063254644749,0,{"$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,11276.682716214476]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1540.8851846550697,1574.7846587174815,1609.429921209266,1644.83737947587,1681.0238018243392,1718.0063254644749,0,0,{"$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,9768.9672713465006]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1574.7846587174815,1609.429921209266,1644.83737947587,1681.0238018243392,1718.0063254644749,0,0,0,{"$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,8228.082086691431]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1609.429921209266,1644.83737947587,1681.0238018243392,1718.0063254644749,0,0,0,0,{"$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,6653.2974279739501]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1644.83737947587,1681.0238018243392,1718.0063254644749,0,0,0,0,0,{"$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,5043.8675067646836]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1681.0238018243392,1718.0063254644749,0,0,0,0,0,0,{"$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,3399.0301272888141]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1718.0063254644749,0,0,0,0,0,0,0,{"$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,1718.0063254644749]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":23940.677266815484},42647.923249387088,72440.992313136216,42645.160035100118,27564.046725930981,12128.593086095823,12395.42213398993,12668.121420937709,12946.820092198339,13231.650134226698,13522.746437179687,13820.246858797647,14124.292289691191,14435.026720064399,14752.597307905815,15077.154448679741,15408.851846550697,15747.846587174812,16094.299212092663,16448.3737947587,16810.238018243395,17180.063254644752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,456031.14323360188]

{"sheet":"Peak Time Rebate","index":25,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.50975000000000004,4.8755E-2,{"$f":"ROUND(L1*M1,4)","v":2.4899999999999999E-2},{"$f":"N1*(1-D2)","v":1.9671000000000001E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.5770999999999996E-2},null,null,null,null,"Common Equity ......................",null,null,0.49024999999999996,9.4E-2,{"$f":"ROUND(L3*M3,4)","v":4.6100000000000002E-2},{"$f":"N3","v":4.6100000000000002E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.1000000000000008E-2},{"$f":"SUM(O1:O3)","v":6.5770999999999996E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":5.9143937216522103E-50},null,{"$f":"L8","v":5.9143937216522103E-50},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.5770999999999996E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,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,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":8.2569086233712089E-51},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["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":79004.338368567711},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":565905.21240328962},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":0.79},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,{"$f":"NPV(O4,20,AG28:AG28)","v":18.765757371893212}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.5770999999999996E-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",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.2875220798826295},{"$f":"AG21/(400*1000)","v":3.2188051997065736E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":4765205.5490332469},{"$f":"SUM(C25:C104)","v":4765205.5490332469},null,null,{"$f":"SUM(F25:F104)","v":4765205.5490332469},{"$f":"SUM(G25:G104)","v":4765205.5490332479},{"$f":"SUM(H25:H104)","v":2.6602720026858151E-11},null,{"$f":"SUM(J25:J104)","v":4765205.5490332479},null,{"$f":"SUM(L25:L104)","v":525951.62173601764},973749.78963977552,2320447.6640539281,393129.45779524272,0,18063.927308129165,227479.11676575165,9656064.7223021444,5.9143937216522103E-50,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$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":432037.59597005014}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$27,17,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BY$2:$CV$27,17,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B5/100","v":299944.3525974605},{"$f":"B29","v":299944.3525974605},{"$f":"I28+C29","v":299944.3525974605},29994.435259746053,59988.870519492106,{"$f":"CA230","v":29994.435259746053},6298.8314045466705,263651.08593316778,29994.435259746053,281797.71926531417,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":7016.7632097063224},12990.874858130985,{"$f":"HLOOKUP($A29,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B5/100","v":82943.41691393443},4499.1652889619072,{"$f":"AL29*$T$8","v":0},236.24056377747547,2974.9784681739297,140655.8745624311,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.527885047351486E-51},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,140655.8745624311,0,-140655.8745624311,{"$f":"AF29-AE29","v":-140655.8745624311},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":138856.58537028776},null,{"$f":"C29-J28+AN28","v":299944.3525974605}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B6/100","v":733530.9933361226},733530.9933361226,997182.07926929044,133341.96985310438,242688.39149841189,103347.53459335832,29261.579950061248,864572.96472587087,103347.53459335832,930877.52199758065,23178.850297739758,42913.453764088474,{"$f":"HLOOKUP($A30,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B6/100","v":84894.487998049502},15052.213660107554,0,830.0619111734303,10452.973331532936,280669.57555605005,2.8606468330171119E-51,null,0,3,0,0,0,0,0,0,0,280669.57555605005,0,-280669.57555605005,-280669.57555605005,0,null,null,277079.21194391872,null,1003480.9106738371]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B7/100","v":1424161.6799882487},1424161.6799882487,2288734.6447141198,379105.67244528758,577151.56956392142,245763.7025921832,69591.45206406503,1973379.4900578717,245763.7025921832,2131057.0673859958,53063.320977911295,98241.730806494408,{"$f":"HLOOKUP($A31,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B7/100","v":86790.464896672609},34864.425841030905,0,1926.6211263548762,24261.948395253741,544912.21463590104,5.2111257206100545E-51,null,0,4,0,0,0,0,0,0,0,544912.21463590104,0,-544912.21463590104,-544912.21463590104,0,null,null,537941.62303059932,null,2324295.0560687273]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B8/100","v":760685.72972100403},760685.72972100403,2734065.2197788758,700937.94800957118,783260.42368020338,321832.2755642836,96899.911104343148,2315333.0331102489,321832.2755642836,2524699.1264445623,62865.008248469596,116388.62972909433,{"$f":"HLOOKUP($A32,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B8/100","v":88728.78527936498},42588.256247963218,0,2277.6947713714021,28683.020365143311,663363.67020569043,5.9524093781361492E-51,null,0,5,0,0,0,0,0,0,0,663363.67020569043,0,-663363.67020569043,-663363.67020569043,0,null,null,654877.83137403999,null,2839217.0831975481]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B9/100","v":418872.97892725485},418872.97892725485,2734206.0120375035,1064657.5214665802,719689.43170546484,363719.5734570091,74753.670232175704,2295732.7683483185,363719.5734570091,2514969.390192911,62622.737815803484,115940.0888878932,{"$f":"HLOOKUP($A33,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B9/100","v":90710.39481727079},44043.866798407784,0,2256.2530575268129,28413.004767532038,707705.91960144311,5.958405262212158E-51,null,0,6,0,0,0,0,0,0,0,707705.91960144311,0,-707705.91960144311,-707705.91960144311,0,null,null,698652.8486485515,null,2936257.7865605191]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B10/100","v":51670.901197440777},51670.901197440777,2347403.6695457594,1433544.1850433333,556268.18427922367,368886.66357675317,39350.119347518805,1939166.8866214876,368886.66357675317,2143285.2780836234,53367.803424282218,98805.45131965504,{"$f":"HLOOKUP($A34,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B10/100","v":92706.023503250733},39363.136714514265,0,1902.3167874535193,23955.883747597203,678987.27907350613,5.3638293120498358E-51,null,0,7,0,0,0,0,0,0,0,678987.27907350613,0,-678987.27907350613,-678987.27907350613,0,null,null,670301.58089957386,null,2624209.1143009509]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B11/100","v":53234.546600989634},53234.546600989634,1992401.4332224771,1807754.3032801854,401551.01647207851,374210.11823685211,5741.5886293975436,1612449.7263562274,374210.11823685211,1802425.5797893521,44880.396936754863,83091.81922828914,{"$f":"HLOOKUP($A35,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B11/100","v":94745.556020322256},34628.354959877812,0,1577.638355878192,19867.206817724509,653001.09055569884,4.8402001333948497E-51,null,0,8,0,0,0,0,0,0,0,653001.09055569884,0,-653001.09055569884,-653001.09055569884,0,null,null,644647.81126075436,null,2308556.9973251875]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B12/100","v":54846.67025609452},54846.67025609452,1667296.396612322,2187449.0885426472,255842.07799704676,379694.78526246158,-26009.068525737111,1313610.6798755976,379694.78526246158,1490453.5382439597,37112.293102274591,68709.908113046549,{"$f":"HLOOKUP($A36,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B12/100","v":96829.958252769342},29837.903240166448,0,1280.3758362595086,16123.778588803942,629589.00239578192,4.3786743503776085E-51,null,0,9,0,0,0,0,0,0,0,629589.00239578192,0,-629589.00239578192,-629589.00239578192,0,null,null,621535.21373585495,null,1989193.54934443]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B13/100","v":56508.830674161974},56508.830674161974,1370119.5105497595,2572794.756872525,137095.88658646742,385345.66832987778,-52132.454166116171,1036906.2963859979,385345.66832987778,1203512.9034678787,29967.471296350177,55481.944849869207,{"$f":"HLOOKUP($A37,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B13/100","v":98960.217334330271},24990.113921341956,0,1006.8628786481781,12679.428699651398,608431.707310069,3.9703926080306137E-51,null,0,10,0,0,0,0,0,0,0,608431.707310069,0,-608431.707310069,-608431.707310069,0,null,null,600648.56566365028,null,1666007.5947561304]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B14/100","v":58222.610259368354},58222.610259368354,1095128.9066453662,2963962.6862283396,76470.099729364709,391167.92935581459,-66086.544221554461,770047.52151110605,391167.92935581459,932588.21407823614,23221.446530548077,42992.316669006686,{"$f":"HLOOKUP($A38,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B14/100","v":101137.34211568552},20083.268050284314,0,748.52950720475201,9426.2354064839928,588777.06763502804,3.6050276720303441E-51,null,0,11,0,0,0,0,0,0,0,588777.06763502804,0,-588777.06763502804,-588777.06763502804,0,null,null,581245.35082850873,null,1338884.5366856209]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B15/100","v":59989.600208811135},59989.600208811135,830037.12171991717,3331135.1403452894,56906.050905107877,367172.45411694964,-65155.944674486767,528020.61227745435,367172.45411694964,679028.86699868576,16907.818788267276,31303.230768639416,{"$f":"HLOOKUP($A39,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B15/100","v":103362.36364223062},15115.593113079261,0,514.72669371437485,6481.9555384951427,540858.14266137569,3.107257107585452E-51,null,0,12,0,0,0,0,0,0,0,540858.14266137569,0,-540858.14266137569,-540858.14266137569,0,null,null,533939.41129945614,null,1007706.2075386174]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B16/100","v":61811.538383359264},61811.538383359264,589832.15066081355,3631135.6489669625,58632.184504672688,300000.50862167327,-50687.34806457012,340518.99010371038,300000.50862167327,465175.570382262,11582.871702518323,21444.59379462228,{"$f":"HLOOKUP($A40,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B16/100","v":105636.3356423597},10535.179377075405,0,330.16142530637859,4157.7242942633939,453687.37485781877,2.4456066850761903E-51,null,0,13,0,0,0,0,0,0,0,453687.37485781877,0,-453687.37485781877,-453687.37485781877,0,null,null,447883.74388447305,null,702345.29180502705]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B17/100","v":63690.148834951149},63690.148834951149,404209.13893866155,3795089.0044733062,60411.955492050671,163953.35550634359,-21743.69400300151,261999.47743531945,163953.35550634359,333104.3081869905,8294.2972738560638,15356.108607420263,{"$f":"HLOOKUP($A41,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B17/100","v":107960.33502649162},6990.5239802745737,0,241.56416926303393,3042.0186556817193,305838.20321933087,1.5468840224534805E-51,null,0,14,0,0,0,0,0,0,0,305838.20321933087,0,-305838.20321933087,-305838.20321933087,0,null,null,301925.87907852279,null,466034.93201830494]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B18/100","v":65627.209383090187},65627.209383090187,327626.68681840965,3889536.5079458584,62247.060166173396,94447.503472552198,-6762.0930943395479,239941.27644019699,94447.503472552198,283783.98162930331,7066.2211425696523,13082.441553110883,{"$f":"HLOOKUP($A42,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B18/100","v":110335.46239707444},5515.6317884257733,0,213.14505287260729,2684.136596842392,233344.54200344795,1.1073878862821134E-51,null,0,15,0,0,0,0,0,0,0,233344.54200344795,0,-233344.54200344795,-233344.54200344795,0,null,null,230359.5666956013,null,367708.78589505155]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B19/100","v":67624.583336261858},67624.583336261858,307565.85977645882,3948859.1718593114,64139.245762909501,59322.663913452896,1011.482188385887,247231.71367462006,59322.663913452896,277398.78672553942,6907.2297894659314,12788.084068047368,{"$f":"HLOOKUP($A43,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B19/100","v":112762.84256981006},5113.2879863814178,0,215.98134997762713,2719.854098874453,199829.94377600975,8.8981308685416335E-52,null,0,16,0,0,0,0,0,0,0,199829.94377600975,0,-199829.94377600975,-199829.94377600975,0,null,null,197273.69179420438,null,340885.86575876118]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B20/100","v":69684.193769070684},69684.193769070684,316915.90744369075,4009983.1650299272,66090.324962548126,61123.993170615882,1042.9296763057712,254748.98459676912,61123.993170615882,{"$f":"(+I44+D44)/2","v":285832.44602022995},7117.2279059037255,13176.875761532601,{"$f":"HLOOKUP($A44,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B20/100","v":115243.62510634588},5268.7109342156846,0,222.80328349911255,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":2805.7627379888177},204958.99890010169,8.5633030756219554E-52,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,204958.99890010169,0,-204958.99890010169,-204958.99890010169,0,null,null,202337.1353433842,null,351247.39561437897]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B21/100","v":71808.025420041391},71808.025420041391,326557.0100168105,4072964.5060824482,68102.171368273033,62981.341052521049,1075.3743663079167,262500.29459798156,62981.341052521049,294528.65230739606,7333.7634424541611,13577.770871370958,{"$f":"HLOOKUP($A45,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B21/100","v":117778.98485868549},5428.9714179570674,0,229.84369971796198,2894.4227306807984,210225.09807338749,8.2412860568820596E-52,null,0,18,0,0,0,0,0,0,0,210225.09807338749,0,-210225.09807338749,-210225.09807338749,0,null,null,207535.86985553001,null,361931.42786380451]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B22/100","v":73998.078500486983},73998.078500486983,336498.37309846852,4137860.9879594087,70176.708132334752,64896.481876960301,1108.8475136286347,270493.04370787955,64896.481876960301,303495.70840317407,7557.0431392390337,13991.152157386325,{"$f":"HLOOKUP($A46,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B22/100","v":120370.12252557659},5594.2224796765568,0,237.1096485071283,2985.9228560317742,215632.0546833777,7.9315825294780739E-52,null,0,19,0,0,0,0,0,0,0,215632.0546833777,0,-215632.0546833777,-215632.0546833777,0,null,null,212873.65993677758,null,372948.16531177046]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B23/100","v":76256.496635538366},76256.496635538366,346749.5403434179,4204732.2364325067,72315.923710911753,66871.248473097934,1143.3817999409018,{"$f":"D47-J47-H47","v":278734.91007037909},66871.248473097934,312742.22520689853,7787.2814076517725,14417.416582038022,{"$f":"HLOOKUP($A47,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B23/100","v":123018.26522113929},5764.6227010552284,0,244.60844821941191,3080.3552740910468,221183.79810729268,7.633714949955558E-52,null,0,20,0,0,0,0,0,0,0,221183.79810729268,0,-221183.79810729268,-221183.79810729268,0,null,null,218354.38469921623,null,384308.18007034855]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B24/100","v":78585.410100159264},78585.410100159264,{"$f":"I47+C48","v":357320.32017053838},4273639.7648896836,74521.871666252031,68907.528457177017,1179.0120739057529,287233.77963945566,68907.528457177017,322277.04990499699,8024.6985426344245,14856.972000620362,{"$f":"HLOOKUP($A48,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B24/100","v":125724.66705600434},5940.335125461148,0,252.3476185842251,3177.8146808444744,226884.36348132603,7.347224239275668E-52,null,0,21,0,0,0,0,0,0,0,226884.36348132603,0,-226884.36348132603,-226884.36348132603,0,null,null,223982.02766102532,null,396022.34169740987]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B25/100","v":80987.100219078115},80987.100219078115,368220.87985853379,4344647.0433478877,76796.671362633293,71007.278458203727,1215.7725099302088,295997.82889039989,71007.278458203727,332109.35437446681,8269.5229239242235,15310.241236662921,{"$f":"HLOOKUP($A49,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B25/100","v":128490.60973123646},6121.5287018896643,0,260.33496035546631,3278.3993112205362,232737.91532349298,7.0716697379703776E-52,null,0,22,0,0,0,0,0,0,0,232737.91532349298,0,-232737.91532349298,-232737.91532349298,0,null,null,229760.70006713588,null,408101.91345931095]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$27,18,FALSE)*Inflation!$B26/100","v":83463.870684252484},83463.870684252484,379461.69957465236,4417819.5550361807,79142.514266050581,73172.51168829306,1253.7005413290794,305035.48734503018,73172.51168829306,342248.59345984127,8521.9899771500477,15777.660158498684,{"$f":"HLOOKUP($A50,'AEG Input File'!$BY$2:$CV$27,18,FALSE)*Inflation!$B26/100","v":131317.40314532365},6308.3775852803956,0,268.57851902471577,3382.2104821303965,238748.73155570094,6.8066278162437543E-52,null,0,23,0,0,0,0,0,0,0,238748.73155570094,0,-238748.73155570094,-238748.73155570094,0,null,null,235694.62511569279,null,420558.50568535971]
[2046,{"$f":"'AEG Input File'!$BX$797*Inflation!B26/100","v":0},0,305035.48734503018,4484623.0518409787,64358.038838604203,66803.496804797949,-513.54617290068666,238745.5367131329,66803.496804797949,271890.51202908152,6770.0737495241292,12534.152604540659,{"$f":"'AEG Input File'!$CV$797*Inflation!$B$26/100","v":0},5210.7899099559991,0,239.04469615304842,3010.2909196253099,94567.84868459712,2.5297088607964858E-52,null,0,24,0,0,0,0,0,0,0,94567.84868459712,0,-94567.84868459712,-94567.84868459712,0,null,null,93358.123825313567,null,347385.99399706663]
[2047,0,0,238745.5367131329,4544863.8277074676,38800.190566359626,60240.775866488919,-4502.5229130271509,183007.28375967112,60240.775866488919,210876.41023640201,5250.8226148864096,9721.4025118981335,0,4208.7374578840299,0,183.0888377264628,2305.6385461062423,81910.465834990187,2.0559025707902473E-52,null,0,25,0,0,0,0,0,0,0,81910.465834990187,0,-81910.465834990187,-81910.465834990187,0,null,null,80862.655948920306,null,280582.49719226867]
[2048,0,0,183007.28375967112,4598342.1452403301,23471.271469832856,53478.317532862733,-6301.4796732362738,135830.44590004464,53478.317532862733,159418.86482985789,3969.5297342634613,7349.2096686564491,0,3305.1258198866958,0,136.24329584994408,1715.7124293371669,69954.138480856433,1.6474515354364647E-52,null,0,26,0,0,0,0,0,0,0,69954.138480856433,0,-69954.138480856433,-69954.138480856433,0,null,null,69059.275570182668,null,220341.72132577974]
[2049,0,0,135830.44590004464,4644852.0433962857,14279.894875444785,46509.898155955663,-6768.300688907284,96088.848432996267,46509.898155955663,115959.64716652044,2887.3952144463588,5345.7397343765924,0,2502.9510568937549,0,97.027914776620719,1221.8729614282436,58564.885037877233,1.2941142855713868E-52,null,0,27,0,0,0,0,0,0,0,58564.885037877233,0,-58564.885037877233,-58564.885037877233,0,null,null,57815.715015540227,null,166863.403792917]
[2050,0,0,96088.848432996267,4684181.1390102375,4807.5189514129434,39329.095613951526,-7249.5310991331016,64009.28391817784,39329.095613951526,80049.066175587053,1993.2217477721174,3690.2619506945634,0,1805.30258455442,0,65.016180616329237,818.74905106761616,47701.647128656572,9.8901940536261259E-53,null,0,28,0,0,0,0,0,0,0,47701.647128656572,0,-47701.647128656572,-47701.647128656572,0,null,null,47091.441131978281,null,120353.50563696134]
[2051,0,0,64009.28391817784,4716110.4267741404,0,31929.287763902823,-6705.1504304195923,38785.146584694608,31929.287763902823,51397.215251436224,1279.7906597607619,2369.41162309121,0,1215.3661503451472,0,39.933475102624648,502.8824292070845,37336.672101409655,7.2634532306436224E-53,null,0,29,0,0,0,0,0,0,0,37336.672101409655,0,-37336.672101409655,-37336.672101409655,0,null,null,36859.056283430808,null,81024.410023009812]
[2052,0,0,38785.146584694608,4740414.0648744898,0,24303.638100348988,-5103.7640010732875,19585.272485418907,24303.638100348988,29185.209535056758,726.71171742291324,1345.4381595661166,0,736.42683388660475,0,21.002441607843711,264.48384038428463,27397.701093216754,5.0010104634306322E-53,null,0,30,0,0,0,0,0,0,0,27397.701093216754,0,-27397.701093216754,-27397.701093216754,0,null,null,27047.225952239136,null,49095.122259106989]
[2053,0,0,19585.272485418907,4756859.1619648226,0,16445.09709033306,-3453.4703889699426,6593.6457840557905,16445.09709033306,13089.45913473735,325.92753245495999,603.42406611139188,0,371.87226238136998,0,7.9165081345149533,99.692622074377283,17853.930081489674,3.0578316456794901E-53,null,0,31,0,0,0,0,0,0,0,17853.930081489674,0,-17853.930081489674,-17853.930081489674,0,null,null,17625.540165086655,null,24791.484158758001]
[2054,0,0,6593.6457840557905,4765205.5490332479,0,8346.3870684252488,-1752.7412843693021,-1.5620571502950042E-10,8346.3870684252488,3296.822892027817,82.090890011492633,151.98353532248237,0,125.19580602637411,0,0.85429347158069335,10.758121479290367,8717.269714736467,1.400865132446595E-53,null,0,32,0,0,0,0,0,0,0,8717.269714736467,0,-8717.269714736467,-8717.269714736467,0,null,null,8605.7572078360772,null,8346.3870684249414]
[2055,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.6693063137192015E-68,null,0,33,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2056,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.5045777317258599E-68,null,0,34,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2057,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.3500149016307064E-68,null,0,35,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2058,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.2049904732167663E-68,null,0,36,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2059,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.0689158113860914E-68,null,0,37,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2060,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.9412386069672491E-68,null,0,38,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2061,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.8214406349649675E-68,null,0,39,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2062,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.7090356511529847E-68,null,0,40,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2063,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.6035674184726216E-68,null,0,41,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2064,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.5046078552265185E-68,null,0,42,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2065,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.4117552975512734E-68,null,0,43,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2066,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.3246328691166051E-68,null,0,44,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2067,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.2428869514338493E-68,null,0,45,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2068,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.1661857485649821E-68,null,0,46,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2069,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.0942179404065055E-68,null,0,47,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2070,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.0266914190820591E-68,null,0,48,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2071,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-9.6333210331493275E-69,null,0,49,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2072,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-9.0388282596817974E-69,null,0,50,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2073,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-8.4810229023700178E-69,null,0,51,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2074,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-7.9576409025672652E-69,null,0,52,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2075,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-7.4665579215115299E-69,null,0,53,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2076,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-7.0057807179136328E-69,null,0,54,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2077,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-6.5734390576527519E-69,null,0,55,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2078,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-6.167778122741895E-69,null,0,56,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2079,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-5.787151388752268E-69,null,0,57,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2080,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-5.430013941786997E-69,null,0,58,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2081,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-5.0949162078786112E-69,null,0,59,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2082,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-4.7804980693588121E-69,null,0,60,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2083,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-7.2010834628599696E-12},0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-4.4854833443195697E-69,null,0,61,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2084,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-7.2010834628599696E-12},0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-4.2086746067584598E-69,null,0,62,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2085,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-3.9489483263838656E-69,null,0,63,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2086,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-3.7052503083531691E-69,null,0,64,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2087,0,0,{"$f":"I91+C92","v":-1.5620571502950042E-10},{"$f":"E91+J92","v":4765205.5490332479},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-1.5620571502950042E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-1.5620571502950042E-10},-3.88952230423456E-12,-7.2010834628599696E-12,0,{"$f":"AN92*$D$10","v":-4.6111381379887456E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-1.4722571642652405E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-1.8540141004021374E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-1.7702983721911938E-11},-3.4765914144344039E-69,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-1.7702983721911938E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":1.7702983721911938E-11},1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[{"$f":"1+A92","v":2088},0,{"$f":"B93","v":0},-1.5620571502950042E-10,4765205.5490332479,0,{"$f":"CA294","v":0},0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-3.88952230423456E-12},-7.2010834628599696E-12,0,-4.6111381379887456E-12,{"$f":"AL93*$T$8","v":0},-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-3.2620435482241535E-69},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,{"$f":"AF93-AE93","v":1.7702983721911938E-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$16","v":-1.7476524731993341E-11},null,{"$f":"C93-J92+AN92","v":-3.0740920919924974E-10}]
[2089,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-3.0607358881262041E-69,null,0,67,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2090,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.8718513528011214E-69,null,0,68,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2091,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.694623284740457E-69,null,0,69,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2092,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.5283323385046667E-69,null,0,70,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2093,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.3723035609944971E-69,null,0,71,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2094,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.2259036519050498E-69,null,0,72,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2095,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-2.0885383932430605E-69,null,0,73,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2096,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.9596502374741483E-69,null,0,74,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2097,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.838716044510639E-69,null,0,75,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
[2098,0,0,-1.5620571502950042E-10,4765205.5490332479,0,0,0,-1.5620571502950042E-10,0,-1.5620571502950042E-10,-3.88952230423456E-12,-7.2010834628599696E-12,0,-4.6111381379887456E-12,0,-1.4722571642652405E-13,-1.8540141004021374E-12,-1.7702983721911938E-11,-1.7252449583546922E-69,null,0,76,0,0,0,0,0,0,0,-1.7702983721911938E-11,0,1.7702983721911938E-11,1.7702983721911938E-11,0,null,null,-1.7476524731993341E-11,null,-3.0740920919924974E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(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$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":299944.3525974605},{"$f":"$B30","v":733530.9933361226},{"$f":"$B31","v":1424161.6799882487},{"$f":"$B32","v":760685.72972100403},{"$f":"$B33","v":418872.97892725485},{"$f":"$B34","v":51670.901197440777},{"$f":"$B35","v":53234.546600989634},{"$f":"$B36","v":54846.67025609452},{"$f":"$B37","v":56508.830674161974},{"$f":"$B38","v":58222.610259368354},{"$f":"$B39","v":59989.600208811135},{"$f":"$B40","v":61811.538383359264},{"$f":"$B41","v":63690.148834951149},{"$f":"$B42","v":65627.209383090187},{"$f":"$B43","v":67624.583336261858},{"$f":"$B44","v":69684.193769070684},{"$f":"$B45","v":71808.025420041391},{"$f":"$B46","v":73998.078500486983},{"$f":"$B47","v":76256.496635538366},{"$f":"$B48","v":78585.410100159264},{"$f":"$B49","v":80987.100219078115},{"$f":"$B50","v":83463.870684252484},{"$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":4765205.5490332469},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$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$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,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":59988.870519492106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59988.870519492106,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":95982.192831187363},{"$f":"E$135*$A137","v":146706.19866722453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242688.39149841189,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,57589.315698712417,{"$f":"E$135*$A138","v":234729.91786755924},{"$f":"F$135*$A137","v":284832.33599764976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577151.56956392142,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,34553.58941922745,140837.95072053553,{"$f":"F$135*$A138","v":455731.7375962396},{"$f":"G$135*$A137","v":152137.14594420081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783260.42368020338,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,34553.58941922745,84502.770432321326,273439.04255774379,{"$f":"G$135*$A138","v":243419.43351072128},{"$f":"H$135*$A137","v":83774.595785450976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719689.43170546484,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,17276.794709613725,84502.770432321326,164063.42553464626,146051.66010643277,{"$f":"H$135*$A138","v":134039.35325672154},{"$f":"I$135*$A137","v":10334.180239488156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556268.18427922367,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,42251.385216160663,164063.42553464626,87630.996063859668,80423.611954032938,{"$f":"I$135*$A138","v":16534.688383181048},{"$f":"J$135*$A137","v":10646.909320197927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401551.01647207851,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,82031.71276732313,87630.996063859668,48254.167172419759,9920.8130299086297,{"$f":"J$135*$A138","v":17035.054912316682},{"$f":"K$135*$A137","v":10969.334051218904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255842.07799704676,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,43815.498031929834,48254.167172419759,5952.4878179451771,10221.032947390009,{"$f":"K$135*$A138","v":17550.934481950248},{"$f":"L$135*$A137","v":11301.766134832396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137095.88658646742,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,24127.083586209879,5952.4878179451771,6132.6197684340059,10530.560689170148,{"$f":"L$135*$A138","v":18082.825815731831},{"$f":"M$135*$A137","v":11644.522051873671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76470.099729364709,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,2976.2439089725885,6132.6197684340059,6318.3364135020884,10849.6954894391,{"$f":"M$135*$A138","v":18631.235282997874},{"$f":"N$135*$A137","v":11997.920041762227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56906.050905107877,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,3066.3098842170029,6318.3364135020884,6509.8172936634592,11178.741169798725,{"$f":"N$135*$A138","v":19196.672066819563},{"$f":"O$135*$A137","v":12362.307676671853},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58632.184504672688,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,3159.1682067510442,6509.8172936634592,6707.2447018792345,11518.003240091739,{"$f":"O$135*$A138","v":19779.692282674965},{"$f":"P$135*$A137","v":12738.02976699023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60411.955492050671,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,3254.9086468317296,6707.2447018792345,6910.8019440550424,11867.815369604979,{"$f":"P$135*$A138","v":20380.847627184368},{"$f":"Q$135*$A137","v":13125.441876618039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62247.060166173396,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,3353.6223509396173,6910.8019440550424,7120.6892217629875,12228.508576310622,{"$f":"Q$135*$A138","v":21000.707002588861},{"$f":"R$135*$A137","v":13524.916667252372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64139.245762909501,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,3455.4009720275212,7120.6892217629875,7337.1051457863723,12600.424201553316,{"$f":"R$135*$A138","v":21639.866667603794},{"$f":"S$135*$A137","v":13936.838753814138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66090.324962548126,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,3560.3446108814937,7337.1051457863723,7560.2545209319896,12983.920000562277,{"$f":"S$135*$A138","v":22298.942006102618},{"$f":"T$135*$A137","v":14361.605084008279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68102.171368273033,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,3668.5525728931862,7560.2545209319896,7790.352000337366,13379.365203661571,{"$f":"T$135*$A138","v":22978.568134413246},{"$f":"U$135*$A137","v":14799.615700097398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70176.708132334752,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3780.1272604659948,7790.352000337366,8027.619122196943,13787.140880647947,{"$f":"U$135*$A138","v":23679.385120155835},{"$f":"V$135*$A137","v":15251.299327107674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72315.923710911753,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3895.176000168683,8027.619122196943,8272.2845283887673,14207.631072093502,{"$f":"V$135*$A138","v":24402.078923372279},{"$f":"W$135*$A137","v":15717.082020031854},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74521.871666252031,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4013.8095610984715,8272.2845283887673,8524.5786432560999,14641.247354023366,{"$f":"W$135*$A138","v":25147.331232050965},{"$f":"X$135*$A137","v":16197.420043815624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76796.671362633293,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4136.1422641943836,8524.5786432560999,8784.7484124140192,15088.398739230579,{"$f":"X$135*$A138","v":25915.872070104997},{"$f":"Y$135*$A137","v":16692.774136850498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79142.514266050581,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4262.2893216280499,8784.7484124140192,9053.0392435383474,15549.523242062998,{"$f":"Y$135*$A138","v":26708.438618960794},{"$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,64358.038838604203,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4392.3742062070096,9053.0392435383474,9329.7139452377978,16025.063171376478,{"$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,38800.190566359626,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4526.5196217691737,9329.7139452377978,9615.0379028258867,0,{"$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,23471.271469832856,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4664.8569726188989,9615.0379028258867,0,0,{"$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,14279.894875444785,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4807.5189514129434,0,0,0,{"$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,4807.5189514129434,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,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":299944.3525974605},733530.9933361226,1424161.6799882487,760685.72972100403,418872.97892725485,51670.901197440777,53234.546600989634,54846.67025609452,56508.830674161974,58222.610259368361,59989.600208811135,61811.538383359264,63690.148834951149,65627.209383090187,67624.583336261858,69684.193769070684,71808.025420041376,73998.078500486983,76256.496635538366,78585.410100159264,80987.100219078129,83463.870684252499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,4765205.5490332469]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$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":0},{"$f":"$B29","v":299944.3525974605},{"$f":"$B30","v":733530.9933361226},{"$f":"$B31","v":1424161.6799882487},{"$f":"$B32","v":760685.72972100403},{"$f":"$B33","v":418872.97892725485},{"$f":"$B34","v":51670.901197440777},{"$f":"$B35","v":53234.546600989634},{"$f":"$B36","v":54846.67025609452},{"$f":"$B37","v":56508.830674161974},{"$f":"$B38","v":58222.610259368354},{"$f":"$B39","v":59989.600208811135},{"$f":"$B40","v":61811.538383359264},{"$f":"$B41","v":63690.148834951149},{"$f":"$B42","v":65627.209383090187},{"$f":"$B43","v":67624.583336261858},{"$f":"$B44","v":69684.193769070684},{"$f":"$B45","v":71808.025420041391},{"$f":"$B46","v":73998.078500486983},{"$f":"$B47","v":76256.496635538366},{"$f":"$B48","v":78585.410100159264},{"$f":"$B49","v":80987.100219078115},{"$f":"$B50","v":83463.870684252484},{"$f":"$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:$BZ227)","v":4765205.5490332469}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ229)","v":0}]
[{"$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":0},{"$f":"D$227*$A229","v":29994.435259746053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29994.435259746053]
[0.1,3,0,{"$f":"D$227*$A230","v":29994.435259746053},{"$f":"E$227*$A229","v":73353.099333612263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103347.53459335832]
[0.1,4,0,29994.435259746053,{"$f":"E$227*$A230","v":73353.099333612263},{"$f":"F$227*$A229","v":142416.16799882488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245763.7025921832]
[0.1,5,0,29994.435259746053,73353.099333612263,{"$f":"F$227*$A230","v":142416.16799882488},{"$f":"G$227*$A229","v":76068.572972100403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321832.2755642836]
[0.1,6,0,29994.435259746053,73353.099333612263,142416.16799882488,{"$f":"G$227*$A230","v":76068.572972100403},{"$f":"H$227*$A229","v":41887.297892725488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363719.5734570091]
[0.1,7,0,29994.435259746053,73353.099333612263,142416.16799882488,76068.572972100403,{"$f":"H$227*$A230","v":41887.297892725488},{"$f":"I$227*$A229","v":5167.090119744078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368886.66357675317]
[0.1,8,0,29994.435259746053,73353.099333612263,142416.16799882488,76068.572972100403,41887.297892725488,{"$f":"I$227*$A230","v":5167.090119744078},{"$f":"J$227*$A229","v":5323.4546600989634},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374210.11823685211]
[0.1,9,0,29994.435259746053,73353.099333612263,142416.16799882488,76068.572972100403,41887.297892725488,5167.090119744078,{"$f":"J$227*$A230","v":5323.4546600989634},{"$f":"K$227*$A229","v":5484.6670256094521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379694.78526246158]
[0.1,10,0,29994.435259746053,73353.099333612263,142416.16799882488,76068.572972100403,41887.297892725488,5167.090119744078,5323.4546600989634,{"$f":"K$227*$A230","v":5484.6670256094521},{"$f":"L$227*$A229","v":5650.8830674161982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385345.66832987778]
[0,11,0,29994.435259746053,73353.099333612263,142416.16799882488,76068.572972100403,41887.297892725488,5167.090119744078,5323.4546600989634,5484.6670256094521,{"$f":"L$227*$A230","v":5650.8830674161982},{"$f":"M$227*$A229","v":5822.2610259368357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391167.92935581459]
[0,12,0,0,73353.099333612263,142416.16799882488,76068.572972100403,41887.297892725488,5167.090119744078,5323.4546600989634,5484.6670256094521,5650.8830674161982,{"$f":"M$227*$A230","v":5822.2610259368357},{"$f":"N$227*$A229","v":5998.9600208811135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367172.45411694964]
[0,13,0,0,0,142416.16799882488,76068.572972100403,41887.297892725488,5167.090119744078,5323.4546600989634,5484.6670256094521,5650.8830674161982,5822.2610259368357,{"$f":"N$227*$A230","v":5998.9600208811135},{"$f":"O$227*$A229","v":6181.1538383359266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300000.50862167327]
[0,14,0,0,0,0,76068.572972100403,41887.297892725488,5167.090119744078,5323.4546600989634,5484.6670256094521,5650.8830674161982,5822.2610259368357,5998.9600208811135,{"$f":"O$227*$A230","v":6181.1538383359266},{"$f":"P$227*$A229","v":6369.0148834951151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163953.35550634359]
[0,15,0,0,0,0,0,41887.297892725488,5167.090119744078,5323.4546600989634,5484.6670256094521,5650.8830674161982,5822.2610259368357,5998.9600208811135,6181.1538383359266,{"$f":"P$227*$A230","v":6369.0148834951151},{"$f":"Q$227*$A229","v":6562.7209383090194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94447.503472552198]
[0,16,0,0,0,0,0,0,5167.090119744078,5323.4546600989634,5484.6670256094521,5650.8830674161982,5822.2610259368357,5998.9600208811135,6181.1538383359266,6369.0148834951151,{"$f":"Q$227*$A230","v":6562.7209383090194},{"$f":"R$227*$A229","v":6762.4583336261858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59322.663913452896]
[0,17,0,0,0,0,0,0,0,5323.4546600989634,5484.6670256094521,5650.8830674161982,5822.2610259368357,5998.9600208811135,6181.1538383359266,6369.0148834951151,6562.7209383090194,{"$f":"R$227*$A230","v":6762.4583336261858},{"$f":"S$227*$A229","v":6968.4193769070689},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61123.993170615882]
[0,18,0,0,0,0,0,0,0,0,5484.6670256094521,5650.8830674161982,5822.2610259368357,5998.9600208811135,6181.1538383359266,6369.0148834951151,6562.7209383090194,6762.4583336261858,{"$f":"S$227*$A230","v":6968.4193769070689},{"$f":"T$227*$A229","v":7180.8025420041395},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62981.341052521049]
[0,19,0,0,0,0,0,0,0,0,0,5650.8830674161982,5822.2610259368357,5998.9600208811135,6181.1538383359266,6369.0148834951151,6562.7209383090194,6762.4583336261858,6968.4193769070689,{"$f":"T$227*$A230","v":7180.8025420041395},{"$f":"U$227*$A229","v":7399.807850048699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64896.481876960301]
[0,20,0,0,0,0,0,0,0,0,0,0,5822.2610259368357,5998.9600208811135,6181.1538383359266,6369.0148834951151,6562.7209383090194,6762.4583336261858,6968.4193769070689,7180.8025420041395,{"$f":"U$227*$A230","v":7399.807850048699},{"$f":"V$227*$A229","v":7625.6496635538369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66871.248473097934]
[0,21,0,0,0,0,0,0,0,0,0,0,0,5998.9600208811135,6181.1538383359266,6369.0148834951151,6562.7209383090194,6762.4583336261858,6968.4193769070689,7180.8025420041395,7399.807850048699,{"$f":"V$227*$A230","v":7625.6496635538369},{"$f":"W$227*$A229","v":7858.541010015927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68907.528457177017]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,6181.1538383359266,6369.0148834951151,6562.7209383090194,6762.4583336261858,6968.4193769070689,7180.8025420041395,7399.807850048699,7625.6496635538369,{"$f":"W$227*$A230","v":7858.541010015927},{"$f":"X$227*$A229","v":8098.710021907812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71007.278458203727]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,6369.0148834951151,6562.7209383090194,6762.4583336261858,6968.4193769070689,7180.8025420041395,7399.807850048699,7625.6496635538369,7858.541010015927,{"$f":"X$227*$A230","v":8098.710021907812},{"$f":"Y$227*$A229","v":8346.3870684252488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73172.51168829306]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6562.7209383090194,6762.4583336261858,6968.4193769070689,7180.8025420041395,7399.807850048699,7625.6496635538369,7858.541010015927,8098.710021907812,{"$f":"Y$227*$A230","v":8346.3870684252488},{"$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,66803.496804797949]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6762.4583336261858,6968.4193769070689,7180.8025420041395,7399.807850048699,7625.6496635538369,7858.541010015927,8098.710021907812,8346.3870684252488,{"$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,60240.775866488919]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6968.4193769070689,7180.8025420041395,7399.807850048699,7625.6496635538369,7858.541010015927,8098.710021907812,8346.3870684252488,0,{"$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,53478.317532862733]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7180.8025420041395,7399.807850048699,7625.6496635538369,7858.541010015927,8098.710021907812,8346.3870684252488,0,0,{"$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,46509.898155955663]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7399.807850048699,7625.6496635538369,7858.541010015927,8098.710021907812,8346.3870684252488,0,0,0,{"$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,39329.095613951526]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7625.6496635538369,7858.541010015927,8098.710021907812,8346.3870684252488,0,0,0,0,{"$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,31929.287763902823]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7858.541010015927,8098.710021907812,8346.3870684252488,0,0,0,0,0,{"$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,24303.638100348988]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8098.710021907812,8346.3870684252488,0,0,0,0,0,0,{"$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,16445.09709033306]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8346.3870684252488,0,0,0,0,0,0,0,{"$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,8346.3870684252488]
[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$304)","v":0},{"$f":"SUM(D$229:D$304)","v":299944.35259746044},733530.9933361226,1424161.679988249,760685.72972100414,418872.97892725497,51670.901197440769,53234.546600989634,54846.67025609452,56508.830674161989,58222.610259368368,59989.600208811142,61811.538383359279,63690.148834951164,65627.209383090216,67624.583336261858,69684.193769070684,71808.025420041391,73998.078500487012,76256.496635538366,78585.410100159264,80987.100219078115,83463.870684252484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,4765205.5490332479]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$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":0},{"$f":"$B29","v":299944.3525974605},{"$f":"$B30","v":733530.9933361226},{"$f":"$B31","v":1424161.6799882487},{"$f":"$B32","v":760685.72972100403},{"$f":"$B33","v":418872.97892725485},{"$f":"$B34","v":51670.901197440777},{"$f":"$B35","v":53234.546600989634},{"$f":"$B36","v":54846.67025609452},{"$f":"$B37","v":56508.830674161974},{"$f":"$B38","v":58222.610259368354},{"$f":"$B39","v":59989.600208811135},{"$f":"$B40","v":61811.538383359264},{"$f":"$B41","v":63690.148834951149},{"$f":"$B42","v":65627.209383090187},{"$f":"$B43","v":67624.583336261858},{"$f":"$B44","v":69684.193769070684},{"$f":"$B45","v":71808.025420041391},{"$f":"$B46","v":73998.078500486983},{"$f":"$B47","v":76256.496635538366},{"$f":"$B48","v":78585.410100159264},{"$f":"$B49","v":80987.100219078115},{"$f":"$B50","v":83463.870684252484},{"$f":"$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:$BZ321)","v":4765205.5490332469}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:$BZ323)","v":0}]
[{"$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":0},{"$f":"D$321*$A323","v":29994.435259746053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29994.435259746053]
[0.1,3,0,{"$f":"D$321*$A324","v":29994.435259746053},{"$f":"E$321*$A323","v":73353.099333612263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103347.53459335832]
[0.1,4,0,29994.435259746053,{"$f":"E$321*$A324","v":73353.099333612263},{"$f":"F$321*$A323","v":142416.16799882488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245763.7025921832]
[0.1,5,0,29994.435259746053,73353.099333612263,{"$f":"F$321*$A324","v":142416.16799882488},{"$f":"G$321*$A323","v":76068.572972100403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321832.2755642836]
[0.1,6,0,29994.435259746053,73353.099333612263,142416.16799882488,{"$f":"G$321*$A324","v":76068.572972100403},{"$f":"H$321*$A323","v":41887.297892725488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363719.5734570091]
[0.1,7,0,29994.435259746053,73353.099333612263,142416.16799882488,76068.572972100403,{"$f":"H$321*$A324","v":41887.297892725488},{"$f":"I$321*$A323","v":5167.090119744078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368886.66357675317]
[0.1,8,0,29994.435259746053,73353.099333612263,142416.16799882488,76068.572972100403,41887.297892725488,{"$f":"I$321*$A324","v":5167.090119744078},{"$f":"J$321*$A323","v":5323.4546600989634},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374210.11823685211]
[0.1,9,0,29994.435259746053,73353.099333612263,142416.16799882488,76068.572972100403,41887.297892725488,5167.090119744078,{"$f":"J$321*$A324","v":5323.4546600989634},{"$f":"K$321*$A323","v":5484.6670256094521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379694.78526246158]
[0.1,10,0,29994.435259746053,73353.099333612263,142416.16799882488,76068.572972100403,41887.297892725488,5167.090119744078,5323.4546600989634,{"$f":"K$321*$A324","v":5484.6670256094521},{"$f":"L$321*$A323","v":5650.8830674161982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385345.66832987778]
[0,11,0,29994.435259746053,73353.099333612263,142416.16799882488,76068.572972100403,41887.297892725488,5167.090119744078,5323.4546600989634,5484.6670256094521,{"$f":"L$321*$A324","v":5650.8830674161982},{"$f":"M$321*$A323","v":5822.2610259368357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391167.92935581459]
[0,12,0,0,73353.099333612263,142416.16799882488,76068.572972100403,41887.297892725488,5167.090119744078,5323.4546600989634,5484.6670256094521,5650.8830674161982,{"$f":"M$321*$A324","v":5822.2610259368357},{"$f":"N$321*$A323","v":5998.9600208811135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367172.45411694964]
[0,13,0,0,0,142416.16799882488,76068.572972100403,41887.297892725488,5167.090119744078,5323.4546600989634,5484.6670256094521,5650.8830674161982,5822.2610259368357,{"$f":"N$321*$A324","v":5998.9600208811135},{"$f":"O$321*$A323","v":6181.1538383359266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300000.50862167327]
[0,14,0,0,0,0,76068.572972100403,41887.297892725488,5167.090119744078,5323.4546600989634,5484.6670256094521,5650.8830674161982,5822.2610259368357,5998.9600208811135,{"$f":"O$321*$A324","v":6181.1538383359266},{"$f":"P$321*$A323","v":6369.0148834951151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163953.35550634359]
[0,15,0,0,0,0,0,41887.297892725488,5167.090119744078,5323.4546600989634,5484.6670256094521,5650.8830674161982,5822.2610259368357,5998.9600208811135,6181.1538383359266,{"$f":"P$321*$A324","v":6369.0148834951151},{"$f":"Q$321*$A323","v":6562.7209383090194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94447.503472552198]
[0,16,0,0,0,0,0,0,5167.090119744078,5323.4546600989634,5484.6670256094521,5650.8830674161982,5822.2610259368357,5998.9600208811135,6181.1538383359266,6369.0148834951151,{"$f":"Q$321*$A324","v":6562.7209383090194},{"$f":"R$321*$A323","v":6762.4583336261858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59322.663913452896]
[0,17,0,0,0,0,0,0,0,5323.4546600989634,5484.6670256094521,5650.8830674161982,5822.2610259368357,5998.9600208811135,6181.1538383359266,6369.0148834951151,6562.7209383090194,{"$f":"R$321*$A324","v":6762.4583336261858},{"$f":"S$321*$A323","v":6968.4193769070689},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61123.993170615882]
[0,18,0,0,0,0,0,0,0,0,5484.6670256094521,5650.8830674161982,5822.2610259368357,5998.9600208811135,6181.1538383359266,6369.0148834951151,6562.7209383090194,6762.4583336261858,{"$f":"S$321*$A324","v":6968.4193769070689},{"$f":"T$321*$A323","v":7180.8025420041395},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62981.341052521049]
[0,19,0,0,0,0,0,0,0,0,0,5650.8830674161982,5822.2610259368357,5998.9600208811135,6181.1538383359266,6369.0148834951151,6562.7209383090194,6762.4583336261858,6968.4193769070689,{"$f":"T$321*$A324","v":7180.8025420041395},{"$f":"U$321*$A323","v":7399.807850048699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64896.481876960301]
[0,20,0,0,0,0,0,0,0,0,0,0,5822.2610259368357,5998.9600208811135,6181.1538383359266,6369.0148834951151,6562.7209383090194,6762.4583336261858,6968.4193769070689,7180.8025420041395,{"$f":"U$321*$A324","v":7399.807850048699},{"$f":"V$321*$A323","v":7625.6496635538369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66871.248473097934]
[0,21,0,0,0,0,0,0,0,0,0,0,0,5998.9600208811135,6181.1538383359266,6369.0148834951151,6562.7209383090194,6762.4583336261858,6968.4193769070689,7180.8025420041395,7399.807850048699,{"$f":"V$321*$A324","v":7625.6496635538369},{"$f":"W$321*$A323","v":7858.541010015927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68907.528457177017]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,6181.1538383359266,6369.0148834951151,6562.7209383090194,6762.4583336261858,6968.4193769070689,7180.8025420041395,7399.807850048699,7625.6496635538369,{"$f":"W$321*$A324","v":7858.541010015927},{"$f":"X$321*$A323","v":8098.710021907812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71007.278458203727]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,6369.0148834951151,6562.7209383090194,6762.4583336261858,6968.4193769070689,7180.8025420041395,7399.807850048699,7625.6496635538369,7858.541010015927,{"$f":"X$321*$A324","v":8098.710021907812},{"$f":"Y$321*$A323","v":8346.3870684252488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73172.51168829306]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6562.7209383090194,6762.4583336261858,6968.4193769070689,7180.8025420041395,7399.807850048699,7625.6496635538369,7858.541010015927,8098.710021907812,{"$f":"Y$321*$A324","v":8346.3870684252488},{"$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,66803.496804797949]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6762.4583336261858,6968.4193769070689,7180.8025420041395,7399.807850048699,7625.6496635538369,7858.541010015927,8098.710021907812,8346.3870684252488,{"$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,60240.775866488919]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6968.4193769070689,7180.8025420041395,7399.807850048699,7625.6496635538369,7858.541010015927,8098.710021907812,8346.3870684252488,0,{"$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,53478.317532862733]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7180.8025420041395,7399.807850048699,7625.6496635538369,7858.541010015927,8098.710021907812,8346.3870684252488,0,0,{"$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,46509.898155955663]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7399.807850048699,7625.6496635538369,7858.541010015927,8098.710021907812,8346.3870684252488,0,0,0,{"$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,39329.095613951526]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7625.6496635538369,7858.541010015927,8098.710021907812,8346.3870684252488,0,0,0,0,{"$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,31929.287763902823]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7858.541010015927,8098.710021907812,8346.3870684252488,0,0,0,0,0,{"$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,24303.638100348988]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8098.710021907812,8346.3870684252488,0,0,0,0,0,0,{"$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,16445.09709033306]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8346.3870684252488,0,0,0,0,0,0,0,{"$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,8346.3870684252488]
[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$398)","v":0},{"$f":"SUM(D$323:D$398)","v":299944.35259746044},733530.9933361226,1424161.679988249,760685.72972100414,418872.97892725497,51670.901197440769,53234.546600989634,54846.67025609452,56508.830674161989,58222.610259368368,59989.600208811142,61811.538383359279,63690.148834951164,65627.209383090216,67624.583336261858,69684.193769070684,71808.025420041391,73998.078500487012,76256.496635538366,78585.410100159264,80987.100219078115,83463.870684252484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,4765205.5490332479]

{"sheet":"Inflation","index":26,"n_rows":26,"n_cols":2,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[2022,100]
[2023,107.19112021857924]
[2024,110.59122255191258]
[2025,113.19265066406601]
[2026,115.72061986223015]
[2027,118.30504703915329]
[2028,120.94719308969438]
[2029,123.60803133766765]
[2030,126.32740802709634]
[2031,129.10661100369245]
[2032,131.94695644577368]
[2033,134.84978948758069]
[2034,137.81648485630748]
[2035,140.84844752314626]
[2036,143.94711336865549]
[2037,147.11394986276591]
[2038,150.35045675974675]
[2039,153.65816680846117]
[2040,157.03864647824733]
[2041,160.49349670076879]
[2042,164.02435362818571]
[2043,167.63288940800581]
[2044,171.32081297498195]
[2045,175.08987086043155]