{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Instructions","Compliance Summary","Facility Detail","Generation Rollup"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":4,"comments":0,"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":"Instructions","index":0,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[[28,0,28,5],[20,0,20,5]]}
[]
["General Instructions:"]
["Grey shading indicates cells where information is not required"]
["Yellow shading indicate cells where inputs are entered"]
["Green shading indicate cells with dropdown lists"]
["White shading indicate formulated cells"]
["Blue shading indicates summary calculations"]
[]
["\"Compliance Summary\" Worksheet"]
[]
["Enter \"X\" When Complete","Checklist Item","Cell/Row Description","Units","Cell/Row","Comments"]
[null,1,"Reporting Entity","Text","B2","Enter the name of the reporting entity"]
[null,2,"Reporting Date","Year","B4","Enter the date the report is submitted"]
[null,3,"Delivered Load to Retail Customers","MWh","B7:E7","Enter the MWh delivered to customers "]
[]
[]
[]
["\"Facility Detail\" Worksheet"]
[]
["Enter \"X\" When Complete","Checklist Item","Cell/Row Description","Units","Cell/Row","Comments"]
["Instructions in the section are for the cells B2:F31.  Each row represents a different facility."]
[null,1,"Facility Name","Text","B2:B31","Enter the name of the qualifying facility or contract"]
[null,{"$f":"B22+1","v":2},"WREGIS ID","Text","C2:C31","Enter the WREGIS ID for the qualifying facility"]
[null,{"$f":"B23+1","v":3},"Facility Type","Toggle","D2:D31","Select the generation type for the qualifying facility"]
[null,{"$f":"B24+1","v":4},"Extra Apprenticeship Credit Eligibility","Toggle","E2:E31","For facilities that qualify for extra apprenticeship credits select \"Eligible\". Select \"Not Eligible for non-qualifying facilities."]
[null,{"$f":"B25+1","v":5},"Distributed Generation Eligibility","Toggle","F2:F31","For facilities that qualify for distributed generation select \"Eligible\". Select \"Not Eligible for non-qualifying facilities."]
[]
["Enter \"X\" When Complete","Checklist Item","Cell/Row Description","Units","Cell/Row","Comments"]
["Instructions in this section identify the input locations for the 1st facility found in the \"Facility Detail\" worksheet.  Inputs for facilities 2 through 30, also found in the \"Facility Detail\" worksheet, are identical to facility 1."]
[null,{"$f":"B26+1","v":6},"Total MWh Produced from Facility","Number","D39:F39","Enter the annual MWh output from the qualifying facility"]
[null,{"$f":"B30+1","v":7},"Percent of MWh Qualifying","%","D40:F40","Enter the percent of MWh produced that are eligible for meeting RCW 19.285"]
[null,8,"Percent of Qualifying MWh Allocated to WA State Compliance","%","D41:F41","Enter the percent of qualifying MWh used for compliance with RCW 19.285. Used for facilities that are utilized for RPS compliance in two or more states."]
[null,9,"Quantity of RECs from MWh Sold","Number","D50:F50","Enter the annual amount of RECs sold.  For Multi-Jurisdictional Utilities, enter in annual WA allocated amount of RECs sold."]
[null,10,"Bonus Incentives Transferred","Number","D51:F51","Enter the annual amount of transferred RECs procured from bonus incentives"]
[null,11,"Bonus Incentives Not Realized","Number","D52:F52","Enter the annual number of bonus incentives that were not realized"]
[null,12,"2011 Surplus Applied to 2012","Number","D56","Enter the amount of RECs procured in 2011 used for compliance in 2012"]
[null,13,"2012 Surplus Applied to 2011","Number","E57","Enter the amount of RECs procured in 2012 used for compliance in 2011"]
[null,14,"2012 Surplus Applied to 2013","Number","E58","Enter the amount of RECs procured in 2012 used for compliance in 2013"]
[null,15,"2013 Surplus Applied to 2012","Number","F59","Enter the amount of RECs procured in 2013 used for compliance in 2012"]
[null,16,"Adjustment for Events Beyond Control","Number","D62:F62","Enter the annual MWh not produced due to events beyond control as outlined in RCW 19.285.040 (2)(i)"]

{"sheet":"Compliance Summary","index":1,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,1,4],[3,1,3,2],[36,0,36,4],[33,0,33,4]]}
[]
["Reporting Entity:","Puget Sound Energy"]
[]
["Reporting Date:","2012-06-01"]
[]
["RCW 19.285 Compliance Need",{"$f":"C6 - 1","v":2010},{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"C6+1","v":2012},{"$f":"D6+1","v":2013}]
["Delivered Load to Retail Customers (MWh)",20901139,21496074]
["WA State RCW 19.285 Requirement",null,0,0.03,0.03]
["Quantity Required for Compliance",null,{"$f":"C7 * C8","v":0},{"$f":" IF( SUM(B7:C7) = 0, 0, AVERAGE(B7:C7) * D8 )","v":635958.19499999995}]
[]
["Eligible Quantity Acquired",{"$f":"C11 - 1","v":2010},{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"C11+1","v":2012},{"$f":"D11+1","v":2013}]
["Qualifying MWh Allocated to WA",null,{"$f":" 'Facility Detail'!D42 + 'Facility Detail'!D75 + 'Facility Detail'!D108 + 'Facility Detail'!D141 + 'Facility Detail'!D174 + 'Facility Detail'!D207 + 'Facility Detail'!D240 + 'Facility Detail'!D273 + 'Facility Detail'!D306 + 'Facility Detail'!D339 + 'Facility Detail'!D372 + 'Facility Detail'!D405 + 'Facility Detail'!D438 + 'Facility Detail'!D471 + 'Facility Detail'!D504 + 'Facility Detail'!D537 + 'Facility Detail'!D570 + 'Facility Detail'!D603 + 'Facility Detail'!D636 + 'Facility Detail'!D669 + 'Facility Detail'!D702 + 'Facility Detail'!D735 + 'Facility Detail'!D768 + 'Facility Detail'!D801 + 'Facility Detail'!D834 + 'Facility Detail'!D867 + 'Facility Detail'!D900 + 'Facility Detail'!D933 + 'Facility Detail'!D966 + 'Facility Detail'!D999","v":0},{"$f":" 'Facility Detail'!E42 + 'Facility Detail'!E75 + 'Facility Detail'!E108 + 'Facility Detail'!E141 + 'Facility Detail'!E174 + 'Facility Detail'!E207 + 'Facility Detail'!E240 + 'Facility Detail'!E273 + 'Facility Detail'!E306 + 'Facility Detail'!E339 + 'Facility Detail'!E372 + 'Facility Detail'!E405 + 'Facility Detail'!E438 + 'Facility Detail'!E471 + 'Facility Detail'!E504 + 'Facility Detail'!E537 + 'Facility Detail'!E570 + 'Facility Detail'!E603 + 'Facility Detail'!E636 + 'Facility Detail'!E669 + 'Facility Detail'!E702 + 'Facility Detail'!E735 + 'Facility Detail'!E768 + 'Facility Detail'!E801 + 'Facility Detail'!E834 + 'Facility Detail'!E867 + 'Facility Detail'!E900 + 'Facility Detail'!E933 + 'Facility Detail'!E966 + 'Facility Detail'!E999","v":0},{"$f":" 'Facility Detail'!F42 + 'Facility Detail'!F75 + 'Facility Detail'!F108 + 'Facility Detail'!F141 + 'Facility Detail'!F174 + 'Facility Detail'!F207 + 'Facility Detail'!F240 + 'Facility Detail'!F273 + 'Facility Detail'!F306 + 'Facility Detail'!F339 + 'Facility Detail'!F372 + 'Facility Detail'!F405 + 'Facility Detail'!F438 + 'Facility Detail'!F471 + 'Facility Detail'!F504 + 'Facility Detail'!F537 + 'Facility Detail'!F570 + 'Facility Detail'!F603 + 'Facility Detail'!F636 + 'Facility Detail'!F669 + 'Facility Detail'!F702 + 'Facility Detail'!F735 + 'Facility Detail'!F768 + 'Facility Detail'!F801 + 'Facility Detail'!F834 + 'Facility Detail'!F867 + 'Facility Detail'!F900 + 'Facility Detail'!F933 + 'Facility Detail'!F966 + 'Facility Detail'!F999","v":0}]
["Quantity from Non REC Eligible Generation",null,{"$f":" 'Facility Detail'!D47 + 'Facility Detail'!D80 + 'Facility Detail'!D113 + 'Facility Detail'!D146 + 'Facility Detail'!D179 + 'Facility Detail'!D212 + 'Facility Detail'!D245 + 'Facility Detail'!D278 + 'Facility Detail'!D311 + 'Facility Detail'!D344 + 'Facility Detail'!D377 + 'Facility Detail'!D410 + 'Facility Detail'!D443 + 'Facility Detail'!D476 + 'Facility Detail'!D509 + 'Facility Detail'!D542 + 'Facility Detail'!D575 + 'Facility Detail'!D608 + 'Facility Detail'!D641 + 'Facility Detail'!D674 + 'Facility Detail'!D707 + 'Facility Detail'!D740 + 'Facility Detail'!D773 + 'Facility Detail'!D806 + 'Facility Detail'!D839 + 'Facility Detail'!D872 + 'Facility Detail'!D905 + 'Facility Detail'!D938 + 'Facility Detail'!D971 + 'Facility Detail'!D1004","v":0},{"$f":" 'Facility Detail'!E47 + 'Facility Detail'!E80 + 'Facility Detail'!E113 + 'Facility Detail'!E146 + 'Facility Detail'!E179 + 'Facility Detail'!E212 + 'Facility Detail'!E245 + 'Facility Detail'!E278 + 'Facility Detail'!E311 + 'Facility Detail'!E344 + 'Facility Detail'!E377 + 'Facility Detail'!E410 + 'Facility Detail'!E443 + 'Facility Detail'!E476 + 'Facility Detail'!E509 + 'Facility Detail'!E542 + 'Facility Detail'!E575 + 'Facility Detail'!E608 + 'Facility Detail'!E641 + 'Facility Detail'!E674 + 'Facility Detail'!E707 + 'Facility Detail'!E740 + 'Facility Detail'!E773 + 'Facility Detail'!E806 + 'Facility Detail'!E839 + 'Facility Detail'!E872 + 'Facility Detail'!E905 + 'Facility Detail'!E938 + 'Facility Detail'!E971 + 'Facility Detail'!E1004","v":0},{"$f":" 'Facility Detail'!F47 + 'Facility Detail'!F80 + 'Facility Detail'!F113 + 'Facility Detail'!F146 + 'Facility Detail'!F179 + 'Facility Detail'!F212 + 'Facility Detail'!F245 + 'Facility Detail'!F278 + 'Facility Detail'!F311 + 'Facility Detail'!F344 + 'Facility Detail'!F377 + 'Facility Detail'!F410 + 'Facility Detail'!F443 + 'Facility Detail'!F476 + 'Facility Detail'!F509 + 'Facility Detail'!F542 + 'Facility Detail'!F575 + 'Facility Detail'!F608 + 'Facility Detail'!F641 + 'Facility Detail'!F674 + 'Facility Detail'!F707 + 'Facility Detail'!F740 + 'Facility Detail'!F773 + 'Facility Detail'!F806 + 'Facility Detail'!F839 + 'Facility Detail'!F872 + 'Facility Detail'!F905 + 'Facility Detail'!F938 + 'Facility Detail'!F971 + 'Facility Detail'!F1004","v":0}]
["Total Quantity Available for RCW 19.285 Compliance",null,{"$f":"SUM(C12:C13)","v":0},{"$f":"SUM(D12:D13)","v":0},{"$f":"SUM(E12:E13)","v":0}]
[]
["Sales and Transfers",{"$f":"C16 - 1","v":2010},{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"C16+1","v":2012},{"$f":"D16+1","v":2013}]
[{"$f":"'Facility Detail'!B50","v":"Quantity of RECs Sold"},null,{"$f":" -1 * ( 'Facility Detail'!D50 + 'Facility Detail'!D83 + 'Facility Detail'!D116 + 'Facility Detail'!D149 + 'Facility Detail'!D182 + 'Facility Detail'!D215 + 'Facility Detail'!D248 + 'Facility Detail'!D281 + 'Facility Detail'!D314 + 'Facility Detail'!D347 + 'Facility Detail'!D380 + 'Facility Detail'!D413 + 'Facility Detail'!D446 + 'Facility Detail'!D479 + 'Facility Detail'!D512 + 'Facility Detail'!D545 + 'Facility Detail'!D578 + 'Facility Detail'!D611 + 'Facility Detail'!D644 + 'Facility Detail'!D677 + 'Facility Detail'!D710 + 'Facility Detail'!D743 + 'Facility Detail'!D776 + 'Facility Detail'!D809 + 'Facility Detail'!D842 + 'Facility Detail'!D875 + 'Facility Detail'!D908 + 'Facility Detail'!D941 + 'Facility Detail'!D974 + 'Facility Detail'!D1007 )","v":0},{"$f":" -1 * ( 'Facility Detail'!E50 + 'Facility Detail'!E83 + 'Facility Detail'!E116 + 'Facility Detail'!E149 + 'Facility Detail'!E182 + 'Facility Detail'!E215 + 'Facility Detail'!E248 + 'Facility Detail'!E281 + 'Facility Detail'!E314 + 'Facility Detail'!E347 + 'Facility Detail'!E380 + 'Facility Detail'!E413 + 'Facility Detail'!E446 + 'Facility Detail'!E479 + 'Facility Detail'!E512 + 'Facility Detail'!E545 + 'Facility Detail'!E578 + 'Facility Detail'!E611 + 'Facility Detail'!E644 + 'Facility Detail'!E677 + 'Facility Detail'!E710 + 'Facility Detail'!E743 + 'Facility Detail'!E776 + 'Facility Detail'!E809 + 'Facility Detail'!E842 + 'Facility Detail'!E875 + 'Facility Detail'!E908 + 'Facility Detail'!E941 + 'Facility Detail'!E974 + 'Facility Detail'!E1007 )","v":0},{"$f":" -1 * ( 'Facility Detail'!F50 + 'Facility Detail'!F83 + 'Facility Detail'!F116 + 'Facility Detail'!F149 + 'Facility Detail'!F182 + 'Facility Detail'!F215 + 'Facility Detail'!F248 + 'Facility Detail'!F281 + 'Facility Detail'!F314 + 'Facility Detail'!F347 + 'Facility Detail'!F380 + 'Facility Detail'!F413 + 'Facility Detail'!F446 + 'Facility Detail'!F479 + 'Facility Detail'!F512 + 'Facility Detail'!F545 + 'Facility Detail'!F578 + 'Facility Detail'!F611 + 'Facility Detail'!F644 + 'Facility Detail'!F677 + 'Facility Detail'!F710 + 'Facility Detail'!F743 + 'Facility Detail'!F776 + 'Facility Detail'!F809 + 'Facility Detail'!F842 + 'Facility Detail'!F875 + 'Facility Detail'!F908 + 'Facility Detail'!F941 + 'Facility Detail'!F974 + 'Facility Detail'!F1007 )","v":0}]
[{"$f":"'Facility Detail'!B51","v":"Bonus Incentives Transferred"},null,{"$f":" -1 * ( 'Facility Detail'!D51 + 'Facility Detail'!D84 + 'Facility Detail'!D117 + 'Facility Detail'!D150 + 'Facility Detail'!D183 + 'Facility Detail'!D216 + 'Facility Detail'!D249 + 'Facility Detail'!D282 + 'Facility Detail'!D315 + 'Facility Detail'!D348 + 'Facility Detail'!D381 + 'Facility Detail'!D414 + 'Facility Detail'!D447 + 'Facility Detail'!D480 + 'Facility Detail'!D513 + 'Facility Detail'!D546 + 'Facility Detail'!D579 + 'Facility Detail'!D612 + 'Facility Detail'!D645 + 'Facility Detail'!D678 + 'Facility Detail'!D711 + 'Facility Detail'!D744 + 'Facility Detail'!D777 + 'Facility Detail'!D810 + 'Facility Detail'!D843 + 'Facility Detail'!D876 + 'Facility Detail'!D909 + 'Facility Detail'!D942 + 'Facility Detail'!D975 + 'Facility Detail'!D1008 )","v":0},{"$f":" -1 * ( 'Facility Detail'!E51 + 'Facility Detail'!E84 + 'Facility Detail'!E117 + 'Facility Detail'!E150 + 'Facility Detail'!E183 + 'Facility Detail'!E216 + 'Facility Detail'!E249 + 'Facility Detail'!E282 + 'Facility Detail'!E315 + 'Facility Detail'!E348 + 'Facility Detail'!E381 + 'Facility Detail'!E414 + 'Facility Detail'!E447 + 'Facility Detail'!E480 + 'Facility Detail'!E513 + 'Facility Detail'!E546 + 'Facility Detail'!E579 + 'Facility Detail'!E612 + 'Facility Detail'!E645 + 'Facility Detail'!E678 + 'Facility Detail'!E711 + 'Facility Detail'!E744 + 'Facility Detail'!E777 + 'Facility Detail'!E810 + 'Facility Detail'!E843 + 'Facility Detail'!E876 + 'Facility Detail'!E909 + 'Facility Detail'!E942 + 'Facility Detail'!E975 + 'Facility Detail'!E1008 )","v":0},{"$f":" -1 * ( 'Facility Detail'!F51 + 'Facility Detail'!F84 + 'Facility Detail'!F117 + 'Facility Detail'!F150 + 'Facility Detail'!F183 + 'Facility Detail'!F216 + 'Facility Detail'!F249 + 'Facility Detail'!F282 + 'Facility Detail'!F315 + 'Facility Detail'!F348 + 'Facility Detail'!F381 + 'Facility Detail'!F414 + 'Facility Detail'!F447 + 'Facility Detail'!F480 + 'Facility Detail'!F513 + 'Facility Detail'!F546 + 'Facility Detail'!F579 + 'Facility Detail'!F612 + 'Facility Detail'!F645 + 'Facility Detail'!F678 + 'Facility Detail'!F711 + 'Facility Detail'!F744 + 'Facility Detail'!F777 + 'Facility Detail'!F810 + 'Facility Detail'!F843 + 'Facility Detail'!F876 + 'Facility Detail'!F909 + 'Facility Detail'!F942 + 'Facility Detail'!F975 + 'Facility Detail'!F1008 )","v":0}]
[{"$f":"'Facility Detail'!B52","v":"Bonus Incentives Not Realized"},null,{"$f":" -1 * ( 'Facility Detail'!D52 + 'Facility Detail'!D85 + 'Facility Detail'!D118 + 'Facility Detail'!D151 + 'Facility Detail'!D184 + 'Facility Detail'!D217 + 'Facility Detail'!D250 + 'Facility Detail'!D283 + 'Facility Detail'!D316 + 'Facility Detail'!D349 + 'Facility Detail'!D382 + 'Facility Detail'!D415 + 'Facility Detail'!D448 + 'Facility Detail'!D481 + 'Facility Detail'!D514 + 'Facility Detail'!D547 + 'Facility Detail'!D580 + 'Facility Detail'!D613 + 'Facility Detail'!D646 + 'Facility Detail'!D679 + 'Facility Detail'!D712 + 'Facility Detail'!D745 + 'Facility Detail'!D778 + 'Facility Detail'!D811 + 'Facility Detail'!D844 + 'Facility Detail'!D877 + 'Facility Detail'!D910 + 'Facility Detail'!D943 + 'Facility Detail'!D976 + 'Facility Detail'!D1009 )","v":0},{"$f":" -1 * ( 'Facility Detail'!E52 + 'Facility Detail'!E85 + 'Facility Detail'!E118 + 'Facility Detail'!E151 + 'Facility Detail'!E184 + 'Facility Detail'!E217 + 'Facility Detail'!E250 + 'Facility Detail'!E283 + 'Facility Detail'!E316 + 'Facility Detail'!E349 + 'Facility Detail'!E382 + 'Facility Detail'!E415 + 'Facility Detail'!E448 + 'Facility Detail'!E481 + 'Facility Detail'!E514 + 'Facility Detail'!E547 + 'Facility Detail'!E580 + 'Facility Detail'!E613 + 'Facility Detail'!E646 + 'Facility Detail'!E679 + 'Facility Detail'!E712 + 'Facility Detail'!E745 + 'Facility Detail'!E778 + 'Facility Detail'!E811 + 'Facility Detail'!E844 + 'Facility Detail'!E877 + 'Facility Detail'!E910 + 'Facility Detail'!E943 + 'Facility Detail'!E976 + 'Facility Detail'!E1009 )","v":0},{"$f":" -1 * ( 'Facility Detail'!F52 + 'Facility Detail'!F85 + 'Facility Detail'!F118 + 'Facility Detail'!F151 + 'Facility Detail'!F184 + 'Facility Detail'!F217 + 'Facility Detail'!F250 + 'Facility Detail'!F283 + 'Facility Detail'!F316 + 'Facility Detail'!F349 + 'Facility Detail'!F382 + 'Facility Detail'!F415 + 'Facility Detail'!F448 + 'Facility Detail'!F481 + 'Facility Detail'!F514 + 'Facility Detail'!F547 + 'Facility Detail'!F580 + 'Facility Detail'!F613 + 'Facility Detail'!F646 + 'Facility Detail'!F679 + 'Facility Detail'!F712 + 'Facility Detail'!F745 + 'Facility Detail'!F778 + 'Facility Detail'!F811 + 'Facility Detail'!F844 + 'Facility Detail'!F877 + 'Facility Detail'!F910 + 'Facility Detail'!F943 + 'Facility Detail'!F976 + 'Facility Detail'!F1009 )","v":0}]
[{"$f":"'Facility Detail'!B53","v":"Total Sold / Transferred / Unrealized"},null,{"$f":"SUM(C17:C19)","v":0},{"$f":"SUM(D17:D19)","v":0},{"$f":"SUM(E17:E19)","v":0}]
[]
["Adjustments",{"$f":"C22 - 1","v":2010},{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"C22+1","v":2012},{"$f":"D22+1","v":2013}]
[{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,{"$f":" -1 * ( 'Facility Detail'!D56 + 'Facility Detail'!D89 + 'Facility Detail'!D122 + 'Facility Detail'!D155 + 'Facility Detail'!D188 + 'Facility Detail'!D221 + 'Facility Detail'!D254 + 'Facility Detail'!D287 + 'Facility Detail'!D320 + 'Facility Detail'!D353 + 'Facility Detail'!D386 + 'Facility Detail'!D419 + 'Facility Detail'!D452 + 'Facility Detail'!D485 + 'Facility Detail'!D518 + 'Facility Detail'!D551 + 'Facility Detail'!D584 + 'Facility Detail'!D617 + 'Facility Detail'!D650 + 'Facility Detail'!D683 + 'Facility Detail'!D716 + 'Facility Detail'!D749 + 'Facility Detail'!D782 + 'Facility Detail'!D815 + 'Facility Detail'!D848 + 'Facility Detail'!D881 + 'Facility Detail'!D914 + 'Facility Detail'!D947 + 'Facility Detail'!D980 + 'Facility Detail'!D1013 )","v":0},{"$f":" 'Facility Detail'!E56 + 'Facility Detail'!E89 + 'Facility Detail'!E122 + 'Facility Detail'!E155 + 'Facility Detail'!E188 + 'Facility Detail'!E221 + 'Facility Detail'!E254 + 'Facility Detail'!E287 + 'Facility Detail'!E320 + 'Facility Detail'!E353 + 'Facility Detail'!E386 + 'Facility Detail'!E419 + 'Facility Detail'!E452 + 'Facility Detail'!E485 + 'Facility Detail'!E518 + 'Facility Detail'!E551 + 'Facility Detail'!E584 + 'Facility Detail'!E617 + 'Facility Detail'!E650 + 'Facility Detail'!E683 + 'Facility Detail'!E716 + 'Facility Detail'!E749 + 'Facility Detail'!E782 + 'Facility Detail'!E815 + 'Facility Detail'!E848 + 'Facility Detail'!E881 + 'Facility Detail'!E914 + 'Facility Detail'!E947 + 'Facility Detail'!E980 + 'Facility Detail'!E1013","v":0}]
[{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":" 'Facility Detail'!D57 + 'Facility Detail'!D90 + 'Facility Detail'!D123 + 'Facility Detail'!D156 + 'Facility Detail'!D189 + 'Facility Detail'!D222 + 'Facility Detail'!D255 + 'Facility Detail'!D288 + 'Facility Detail'!D321 + 'Facility Detail'!D354 + 'Facility Detail'!D387 + 'Facility Detail'!D420 + 'Facility Detail'!D453 + 'Facility Detail'!D486 + 'Facility Detail'!D519 + 'Facility Detail'!D552 + 'Facility Detail'!D585 + 'Facility Detail'!D618 + 'Facility Detail'!D651 + 'Facility Detail'!D684 + 'Facility Detail'!D717 + 'Facility Detail'!D750 + 'Facility Detail'!D783 + 'Facility Detail'!D816 + 'Facility Detail'!D849 + 'Facility Detail'!D882 + 'Facility Detail'!D915 + 'Facility Detail'!D948 + 'Facility Detail'!D981 + 'Facility Detail'!D1014","v":0},{"$f":" -1 * ( 'Facility Detail'!E57 + 'Facility Detail'!E90 + 'Facility Detail'!E123 + 'Facility Detail'!E156 + 'Facility Detail'!E189 + 'Facility Detail'!E222 + 'Facility Detail'!E255 + 'Facility Detail'!E288 + 'Facility Detail'!E321 + 'Facility Detail'!E354 + 'Facility Detail'!E387 + 'Facility Detail'!E420 + 'Facility Detail'!E453 + 'Facility Detail'!E486 + 'Facility Detail'!E519 + 'Facility Detail'!E552 + 'Facility Detail'!E585 + 'Facility Detail'!E618 + 'Facility Detail'!E651 + 'Facility Detail'!E684 + 'Facility Detail'!E717 + 'Facility Detail'!E750 + 'Facility Detail'!E783 + 'Facility Detail'!E816 + 'Facility Detail'!E849 + 'Facility Detail'!E882 + 'Facility Detail'!E915 + 'Facility Detail'!E948 + 'Facility Detail'!E981 + 'Facility Detail'!E1014 )","v":0}]
[{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,{"$f":" -1 * ( 'Facility Detail'!E58 + 'Facility Detail'!E91 + 'Facility Detail'!E124 + 'Facility Detail'!E157 + 'Facility Detail'!E190 + 'Facility Detail'!E223 + 'Facility Detail'!E256 + 'Facility Detail'!E289 + 'Facility Detail'!E322 + 'Facility Detail'!E355 + 'Facility Detail'!E388 + 'Facility Detail'!E421 + 'Facility Detail'!E454 + 'Facility Detail'!E487 + 'Facility Detail'!E520 + 'Facility Detail'!E553 + 'Facility Detail'!E586 + 'Facility Detail'!E619 + 'Facility Detail'!E652 + 'Facility Detail'!E685 + 'Facility Detail'!E718 + 'Facility Detail'!E751 + 'Facility Detail'!E784 + 'Facility Detail'!E817 + 'Facility Detail'!E850 + 'Facility Detail'!E883 + 'Facility Detail'!E916 + 'Facility Detail'!E949 + 'Facility Detail'!E982 + 'Facility Detail'!E1015 )","v":0},{"$f":" 'Facility Detail'!F58 + 'Facility Detail'!F91 + 'Facility Detail'!F124 + 'Facility Detail'!F157 + 'Facility Detail'!F190 + 'Facility Detail'!F223 + 'Facility Detail'!F256 + 'Facility Detail'!F289 + 'Facility Detail'!F322 + 'Facility Detail'!F355 + 'Facility Detail'!F388 + 'Facility Detail'!F421 + 'Facility Detail'!F454 + 'Facility Detail'!F487 + 'Facility Detail'!F520 + 'Facility Detail'!F553 + 'Facility Detail'!F586 + 'Facility Detail'!F619 + 'Facility Detail'!F652 + 'Facility Detail'!F685 + 'Facility Detail'!F718 + 'Facility Detail'!F751 + 'Facility Detail'!F784 + 'Facility Detail'!F817 + 'Facility Detail'!F850 + 'Facility Detail'!F883 + 'Facility Detail'!F916 + 'Facility Detail'!F949 + 'Facility Detail'!F982 + 'Facility Detail'!F1015","v":0}]
[{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":" 'Facility Detail'!E59 + 'Facility Detail'!E92 + 'Facility Detail'!E125 + 'Facility Detail'!E158 + 'Facility Detail'!E191 + 'Facility Detail'!E224 + 'Facility Detail'!E257 + 'Facility Detail'!E290 + 'Facility Detail'!E323 + 'Facility Detail'!E356 + 'Facility Detail'!E389 + 'Facility Detail'!E422 + 'Facility Detail'!E455 + 'Facility Detail'!E488 + 'Facility Detail'!E521 + 'Facility Detail'!E554 + 'Facility Detail'!E587 + 'Facility Detail'!E620 + 'Facility Detail'!E653 + 'Facility Detail'!E686 + 'Facility Detail'!E719 + 'Facility Detail'!E752 + 'Facility Detail'!E785 + 'Facility Detail'!E818 + 'Facility Detail'!E851 + 'Facility Detail'!E884 + 'Facility Detail'!E917 + 'Facility Detail'!E950 + 'Facility Detail'!E983 + 'Facility Detail'!E1016","v":0},{"$f":" -1 * ( 'Facility Detail'!F59 + 'Facility Detail'!F92 + 'Facility Detail'!F125 + 'Facility Detail'!F158 + 'Facility Detail'!F191 + 'Facility Detail'!F224 + 'Facility Detail'!F257 + 'Facility Detail'!F290 + 'Facility Detail'!F323 + 'Facility Detail'!F356 + 'Facility Detail'!F389 + 'Facility Detail'!F422 + 'Facility Detail'!F455 + 'Facility Detail'!F488 + 'Facility Detail'!F521 + 'Facility Detail'!F554 + 'Facility Detail'!F587 + 'Facility Detail'!F620 + 'Facility Detail'!F653 + 'Facility Detail'!F686 + 'Facility Detail'!F719 + 'Facility Detail'!F752 + 'Facility Detail'!F785 + 'Facility Detail'!F818 + 'Facility Detail'!F851 + 'Facility Detail'!F884 + 'Facility Detail'!F917 + 'Facility Detail'!F950 + 'Facility Detail'!F983 + 'Facility Detail'!F1016 )","v":0}]
["Net Surplus Adjustments",null,{"$f":"SUM(C23:C26)","v":0},{"$f":"SUM(D23:D26)","v":0},{"$f":"SUM(E23:E26)","v":0}]
[]
["Adjustment for Events Beyond Control",null,{"$f":" 'Facility Detail'!D62 + 'Facility Detail'!D95 + 'Facility Detail'!D128 + 'Facility Detail'!D161 + 'Facility Detail'!D194 + 'Facility Detail'!D227 + 'Facility Detail'!D260 + 'Facility Detail'!D293 + 'Facility Detail'!D326 + 'Facility Detail'!D359 + 'Facility Detail'!D392 + 'Facility Detail'!D425 + 'Facility Detail'!D458 + 'Facility Detail'!D491 + 'Facility Detail'!D524 + 'Facility Detail'!D557 + 'Facility Detail'!D590 + 'Facility Detail'!D623 + 'Facility Detail'!D656 + 'Facility Detail'!D689 + 'Facility Detail'!D722 + 'Facility Detail'!D755 + 'Facility Detail'!D788 + 'Facility Detail'!D821 + 'Facility Detail'!D854 + 'Facility Detail'!D887 + 'Facility Detail'!D920 + 'Facility Detail'!D953 + 'Facility Detail'!D986 + 'Facility Detail'!D1019","v":0},{"$f":" 'Facility Detail'!E62 + 'Facility Detail'!E95 + 'Facility Detail'!E128 + 'Facility Detail'!E161 + 'Facility Detail'!E194 + 'Facility Detail'!E227 + 'Facility Detail'!E260 + 'Facility Detail'!E293 + 'Facility Detail'!E326 + 'Facility Detail'!E359 + 'Facility Detail'!E392 + 'Facility Detail'!E425 + 'Facility Detail'!E458 + 'Facility Detail'!E491 + 'Facility Detail'!E524 + 'Facility Detail'!E557 + 'Facility Detail'!E590 + 'Facility Detail'!E623 + 'Facility Detail'!E656 + 'Facility Detail'!E689 + 'Facility Detail'!E722 + 'Facility Detail'!E755 + 'Facility Detail'!E788 + 'Facility Detail'!E821 + 'Facility Detail'!E854 + 'Facility Detail'!E887 + 'Facility Detail'!E920 + 'Facility Detail'!E953 + 'Facility Detail'!E986 + 'Facility Detail'!E1019","v":0},{"$f":" 'Facility Detail'!F62 + 'Facility Detail'!F95 + 'Facility Detail'!F128 + 'Facility Detail'!F161 + 'Facility Detail'!F194 + 'Facility Detail'!F227 + 'Facility Detail'!F260 + 'Facility Detail'!F293 + 'Facility Detail'!F326 + 'Facility Detail'!F359 + 'Facility Detail'!F392 + 'Facility Detail'!F425 + 'Facility Detail'!F458 + 'Facility Detail'!F491 + 'Facility Detail'!F524 + 'Facility Detail'!F557 + 'Facility Detail'!F590 + 'Facility Detail'!F623 + 'Facility Detail'!F656 + 'Facility Detail'!F689 + 'Facility Detail'!F722 + 'Facility Detail'!F755 + 'Facility Detail'!F788 + 'Facility Detail'!F821 + 'Facility Detail'!F854 + 'Facility Detail'!F887 + 'Facility Detail'!F920 + 'Facility Detail'!F953 + 'Facility Detail'!F986 + 'Facility Detail'!F1019","v":0}]
[]
[null,{"$f":"C31 - 1","v":2010},{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"C31+1 & \"*\"","v":"2012*"},{"$f":"C31+2 & \"*\"","v":"2013*"}]
["RCW 19.285 Compliance Surplus / (Deficit)",null,{"$f":"C14 + C20 - C9 + C27 + C29","v":0},{"$f":"D14 + D20 - D9 + D27 + D29","v":-635958.19499999995}]
[]
[{"$f":"\"* Any surplus shown in \" & YEAR( B4 ) & \" or \" & YEAR( B4 ) + 1 & \" may be sold or used for compliance in subsequent years.  Compliance deficits shown\" & \"in \" &  YEAR( B4 ) + 1 & \"  may be filled by REC procurement from subsequent years.\"","v":"* Any surplus shown in 2012 or 2013 may be sold or used for compliance in subsequent years.  Compliance deficits shownin 2013  may be filled by REC procurement from subsequent years."}]
[]
[]
["In both the \"Compliance Summary\" and \"Facility Detail\" worksheets, utilities may need to protect commercially sensitive information by use of the CONFIDENTIAL designation."]

{"sheet":"Facility Detail","index":2,"n_rows":1048,"n_cols":7,"rows_kept":1048,"cut":false,"hidden":false,"merged":[[32,1,32,5]]}
[null,"Facility Name:","Facility WREGIS ID:","Facility Type","Extra Apprenticeship Credit Eligibility:","Distributed Generation Bonus Eligibility:","Online Date:"]
[null,"Facility 1",null,null,"---","---"]
[null,"Facility 2",null,null,"---","---"]
[null,"Facility 3",null,null,"---","---"]
[null,"Facility 4",null,null,"---","---"]
[null,"Facility 5",null,null,"---","---"]
[null,"Facility 6",null,null,"---","---"]
[null,"Facility 7",null,null,"---","---"]
[null,"Facility 8",null,null,"---","---"]
[null,"Facility 9",null,null,"---","---"]
[null,"Facility 10",null,null,"---","---"]
[null,"Facility 11",null,null,"---","---"]
[null,"Facility 12",null,null,"---","---"]
[null,"Facility 13",null,null,"---","---"]
[null,"Facility 14",null,null,"---","---"]
[null,"Facility 15",null,null,"---","---"]
[null,"Facility 16",null,null,"---","---"]
[null,"Facility 17",null,null,"---","---"]
[null,"Facility 18",null,null,"---","---"]
[null,"Facility 19",null,null,"---","---"]
[null,"Facility 20",null,null,"---","---"]
[null,"Facility 21",null,null,"---","---"]
[null,"Facility 22",null,null,"---","---"]
[null,"Facility 23",null,null,"---","---"]
[null,"Facility 24",null,null,"---","---"]
[null,"Facility 25",null,null,"---","---"]
[null,"Facility 26",null,null,"---","---"]
[null,"Facility 27",null,null,"---","---"]
[null,"Facility 28",null,null,"---","---"]
[null,"Facility 29",null,null,"---","---"]
[null,"Facility 30",null,null,"---","---"]
[]
[null,"In both the \"Compliance Summary\" and \"Facility Detail\" worksheets, utilities may need to protect commercially sensitive information by use of the CONFIDENTIAL designation."]
[]
[]
["Facility Name:",null,{"$f":"B2","v":"Facility 1"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D38+1","v":2012},{"$f":"E38+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C36","v":"Total MWh Produced / Purchased from Facility 1"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D39 * D40 * D41","v":0},{"$f":" E39 * E40 * E41","v":0},{"$f":" F39 * F40 * F41","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"D38","v":2011},{"$f":"E38","v":2012},{"$f":"F38","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E2 = \"Eligible\", D42 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E2 = \"Eligible\", E42 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E2 = \"Eligible\", F42 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F2 = \"Eligible\", D42, 0 )","v":0},{"$f":"IF( $F2 = \"Eligible\", E42, 0 )","v":0},{"$f":"IF( $F2 = \"Eligible\", F42, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E45:E46)","v":0},{"$f":"SUM(F45:F46)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"D38","v":2011},{"$f":"E38","v":2012},{"$f":"F38","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D50:D52)","v":0},{"$f":"SUM(E50:E52)","v":0},{"$f":"SUM(F50:F52)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D55+1","v":2012},{"$f":"E55+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D56","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E57","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E58","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F59","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D57 - D56","v":0},{"$f":" E56 + E59 - E58 - E57","v":0},{"$f":"F58 - F59","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D42 + D47 - D53 + D60 + D62","v":0},{"$f":" E42 + E47 - E53 + E60 + E62","v":0},{"$f":" F42 + F47 - F53 + F60 + F62","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B3","v":"Facility 2"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D71+1","v":2012},{"$f":"E71+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C69","v":"Total MWh Produced / Purchased from Facility 2"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D72 * D73 * D74","v":0},{"$f":" E72 * E73 * E74","v":0},{"$f":" F72 * F73 * F74","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D77+1","v":2012},{"$f":"E77+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E3 = \"Eligible\",D75 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E3 = \"Eligible\",E75 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E3 = \"Eligible\",F75 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F3 = \"Eligible\", D75, 0 )","v":0},{"$f":"IF( $F3 = \"Eligible\", E75, 0 )","v":0},{"$f":"IF( $F3 = \"Eligible\", F75, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D78:D79)","v":0},{"$f":"SUM(E78:E79)","v":0},{"$f":"SUM(F78:F79)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D82+1","v":2012},{"$f":"E82+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D83:D85)","v":0},{"$f":"SUM(E83:E85)","v":0},{"$f":"SUM(F83:F85)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D88+1","v":2012},{"$f":"E88+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D89","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E90","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E91","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F92","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D90 - D89","v":0},{"$f":" E89 + E92 - E91 - E90","v":0},{"$f":"F91 - F92","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D75 + D80 - D86 + D93 + D95","v":0},{"$f":" E75 + E80 - E86 + E93 + E95","v":0},{"$f":" F75 + F80 - F86 + F93 + F95","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B4","v":"Facility 3"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D104+1","v":2012},{"$f":"E104+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C102","v":"Total MWh Produced / Purchased from Facility 3"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D105 * D106 * D107","v":0},{"$f":" E105 * E106 * E107","v":0},{"$f":" F105 * F106 * F107","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D110+1","v":2012},{"$f":"E110+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E4 = \"Eligible\", D108 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E4 = \"Eligible\", E108 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E4 = \"Eligible\", F108 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F4 = \"Eligible\", D108, 0 )","v":0},{"$f":"IF( $F4 = \"Eligible\", E108, 0 )","v":0},{"$f":"IF( $F4 = \"Eligible\", F108, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D111:D112)","v":0},{"$f":"SUM(E111:E112)","v":0},{"$f":"SUM(F111:F112)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D115+1","v":2012},{"$f":"E115+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D116:D118)","v":0},{"$f":"SUM(E116:E118)","v":0},{"$f":"SUM(F116:F118)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D121+1","v":2012},{"$f":"E121+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D122","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E123","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E124","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F125","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D123 - D122","v":0},{"$f":" E122 + E125 - E124 - E123","v":0},{"$f":"F124 - F125","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D108 + D113 - D119 + D126 + D128","v":0},{"$f":" E108 + E113 - E119 + E126 + E128","v":0},{"$f":" F108 + F113 - F119 + F126 + F128","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B5","v":"Facility 4"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D137+1","v":2012},{"$f":"E137+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C135","v":"Total MWh Produced / Purchased from Facility 4"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D138 * D139 * D140","v":0},{"$f":" E138 * E139 * E140","v":0},{"$f":" F138 * F139 * F140","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D143+1","v":2012},{"$f":"E143+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E5 = \"Eligible\",D141 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E5 = \"Eligible\",E141 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E5 = \"Eligible\",F141 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F5 = \"Eligible\", D141, 0 )","v":0},{"$f":"IF( $F5 = \"Eligible\", E141, 0 )","v":0},{"$f":"IF( $F5 = \"Eligible\", F141, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D144:D145)","v":0},{"$f":"SUM(E144:E145)","v":0},{"$f":"SUM(F144:F145)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D148+1","v":2012},{"$f":"E148+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D149:D151)","v":0},{"$f":"SUM(E149:E151)","v":0},{"$f":"SUM(F149:F151)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D154+1","v":2012},{"$f":"E154+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D155","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E156","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E157","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F158","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D156 - D155","v":0},{"$f":" E155 + E158 - E157 - E156","v":0},{"$f":"F157 - F158","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D141 + D146 - D152 + D159 + D161","v":0},{"$f":" E141 + E146 - E152 + E159 + E161","v":0},{"$f":" F141 + F146 - F152 + F159 + F161","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B6","v":"Facility 5"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D170+1","v":2012},{"$f":"E170+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C168","v":"Total MWh Produced / Purchased from Facility 5"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D171 * D172 * D173","v":0},{"$f":" E171 * E172 * E173","v":0},{"$f":" F171 * F172 * F173","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D176+1","v":2012},{"$f":"E176+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E6 = \"Eligible\", D174 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E6 = \"Eligible\", E174 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E6 = \"Eligible\", F174 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F6 = \"Eligible\", D174, 0 )","v":0},{"$f":"IF( $F6 = \"Eligible\", E174, 0 )","v":0},{"$f":"IF( $F6 = \"Eligible\", F174, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D177:D178)","v":0},{"$f":"SUM(E177:E178)","v":0},{"$f":"SUM(F177:F178)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D181+1","v":2012},{"$f":"E181+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D182:D184)","v":0},{"$f":"SUM(E182:E184)","v":0},{"$f":"SUM(F182:F184)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D187+1","v":2012},{"$f":"E187+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D188","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E189","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E190","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F191","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D189 - D188","v":0},{"$f":" E188 + E191 - E190 - E189","v":0},{"$f":"F190 - F191","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D174 + D179 - D185 + D192 + D194","v":0},{"$f":" E174 + E179 - E185 + E192 + E194","v":0},{"$f":" F174 + F179 - F185 + F192 + F194","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B7","v":"Facility 6"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D203+1","v":2012},{"$f":"E203+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C201","v":"Total MWh Produced / Purchased from Facility 6"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D204 * D205 * D206","v":0},{"$f":" E204 * E205 * E206","v":0},{"$f":" F204 * F205 * F206","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D209+1","v":2012},{"$f":"E209+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E7 = \"Eligible\", D207 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E7 = \"Eligible\", E207 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E7 = \"Eligible\", F207 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F7 = \"Eligible\", D207, 0 )","v":0},{"$f":"IF( $F7 = \"Eligible\", E207, 0 )","v":0},{"$f":"IF( $F7 = \"Eligible\", F207, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D210:D211)","v":0},{"$f":"SUM(E210:E211)","v":0},{"$f":"SUM(F210:F211)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D214+1","v":2012},{"$f":"E214+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D215:D217)","v":0},{"$f":"SUM(E215:E217)","v":0},{"$f":"SUM(F215:F217)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D220+1","v":2012},{"$f":"E220+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D221","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E222","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E223","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F224","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D222 - D221","v":0},{"$f":" E221 + E224 - E223 - E222","v":0},{"$f":"F223 - F224","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D207 + D212 - D218 + D225 + D227","v":0},{"$f":" E207 + E212 - E218 + E225 + E227","v":0},{"$f":" F207 + F212 - F218 + F225 + F227","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B8","v":"Facility 7"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D236+1","v":2012},{"$f":"E236+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C234","v":"Total MWh Produced / Purchased from Facility 7"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D237 * D238 * D239","v":0},{"$f":" E237 * E238 * E239","v":0},{"$f":" F237 * F238 * F239","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D242+1","v":2012},{"$f":"E242+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E8 = \"Eligible\", D240 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E8 = \"Eligible\", E240 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E8 = \"Eligible\", F240 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F8 = \"Eligible\", D240, 0 )","v":0},{"$f":"IF( $F8 = \"Eligible\", E240, 0 )","v":0},{"$f":"IF( $F8 = \"Eligible\", F240, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D243:D244)","v":0},{"$f":"SUM(E243:E244)","v":0},{"$f":"SUM(F243:F244)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D247+1","v":2012},{"$f":"E247+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D248:D250)","v":0},{"$f":"SUM(E248:E250)","v":0},{"$f":"SUM(F248:F250)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D253+1","v":2012},{"$f":"E253+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D254","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E255","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E256","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F257","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D255 - D254","v":0},{"$f":" E254 + E257 - E256 - E255","v":0},{"$f":"F256 - F257","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D240 + D245 - D251 + D258 + D260","v":0},{"$f":" E240 + E245 - E251 + E258 + E260","v":0},{"$f":" F240 + F245 - F251 + F258 + F260","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B9","v":"Facility 8"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D269+1","v":2012},{"$f":"E269+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C267","v":"Total MWh Produced / Purchased from Facility 8"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D270 * D271 * D272","v":0},{"$f":" E270 * E271 * E272","v":0},{"$f":" F270 * F271 * F272","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D275+1","v":2012},{"$f":"E275+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E9 = \"Eligible\", D273 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E9 = \"Eligible\", E273 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E9 = \"Eligible\", F273 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F9 = \"Eligible\", D273, 0 )","v":0},{"$f":"IF( $F9 = \"Eligible\", E273, 0 )","v":0},{"$f":"IF( $F9 = \"Eligible\", F273, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D276:D277)","v":0},{"$f":"SUM(E276:E277)","v":0},{"$f":"SUM(F276:F277)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D280+1","v":2012},{"$f":"E280+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D281:D283)","v":0},{"$f":"SUM(E281:E283)","v":0},{"$f":"SUM(F281:F283)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D286+1","v":2012},{"$f":"E286+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D287","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E288","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E289","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F290","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D288 - D287","v":0},{"$f":" E287 + E290 - E289 - E288","v":0},{"$f":"F289 - F290","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D273 + D278 - D284 + D291 + D293","v":0},{"$f":" E273 + E278 - E284 + E291 + E293","v":0},{"$f":" F273 + F278 - F284 + F291 + F293","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B10","v":"Facility 9"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D302+1","v":2012},{"$f":"E302+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C300","v":"Total MWh Produced / Purchased from Facility 9"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D303 * D304 * D305","v":0},{"$f":" E303 * E304 * E305","v":0},{"$f":" F303 * F304 * F305","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D308+1","v":2012},{"$f":"E308+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E10 = \"Eligible\", D306 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E10 = \"Eligible\", E306 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E10 = \"Eligible\", F306 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F10 = \"Eligible\", D306, 0 )","v":0},{"$f":"IF( $F10 = \"Eligible\", E306, 0 )","v":0},{"$f":"IF( $F10 = \"Eligible\", F306, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D309:D310)","v":0},{"$f":"SUM(E309:E310)","v":0},{"$f":"SUM(F309:F310)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D313+1","v":2012},{"$f":"E313+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D314:D316)","v":0},{"$f":"SUM(E314:E316)","v":0},{"$f":"SUM(F314:F316)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D319+1","v":2012},{"$f":"E319+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D320","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E321","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E322","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F323","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D321 - D320","v":0},{"$f":" E320 + E323 - E322 - E321","v":0},{"$f":"F322 - F323","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D306 + D311 - D317 + D324 + D326","v":0},{"$f":" E306 + E311 - E317 + E324 + E326","v":0},{"$f":" F306 + F311 - F317 + F324 + F326","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B11","v":"Facility 10"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D335+1","v":2012},{"$f":"E335+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C333","v":"Total MWh Produced / Purchased from Facility 10"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D336 * D337 * D338","v":0},{"$f":" E336 * E337 * E338","v":0},{"$f":" F336 * F337 * F338","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D341+1","v":2012},{"$f":"E341+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E11 = \"Eligible\", D339 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E11 = \"Eligible\", E339 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E11 = \"Eligible\", F339 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F11 = \"Eligible\", D339, 0 )","v":0},{"$f":"IF( $F11 = \"Eligible\", E339, 0 )","v":0},{"$f":"IF( $F11 = \"Eligible\", F339, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D342:D343)","v":0},{"$f":"SUM(E342:E343)","v":0},{"$f":"SUM(F342:F343)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D346+1","v":2012},{"$f":"E346+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D347:D349)","v":0},{"$f":"SUM(E347:E349)","v":0},{"$f":"SUM(F347:F349)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D352+1","v":2012},{"$f":"E352+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D353","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E354","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E355","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F356","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D354 - D353","v":0},{"$f":" E353 + E356 - E355 - E354","v":0},{"$f":"F355 - F356","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D339 + D344 - D350 + D357 + D359","v":0},{"$f":" E339 + E344 - E350 + E357 + E359","v":0},{"$f":" F339 + F344 - F350 + F357 + F359","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B12","v":"Facility 11"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D368+1","v":2012},{"$f":"E368+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C366","v":"Total MWh Produced / Purchased from Facility 11"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D369 * D370 * D371","v":0},{"$f":" E369 * E370 * E371","v":0},{"$f":" F369 * F370 * F371","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D374+1","v":2012},{"$f":"E374+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E12 = \"Eligible\", D372 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E12 = \"Eligible\", E372 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E12 = \"Eligible\", F372 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F12 = \"Eligible\", D372, 0 )","v":0},{"$f":"IF( $F12 = \"Eligible\", E372, 0 )","v":0},{"$f":"IF( $F12 = \"Eligible\", F372, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D375:D376)","v":0},{"$f":"SUM(E375:E376)","v":0},{"$f":"SUM(F375:F376)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D379+1","v":2012},{"$f":"E379+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D380:D382)","v":0},{"$f":"SUM(E380:E382)","v":0},{"$f":"SUM(F380:F382)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D385+1","v":2012},{"$f":"E385+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D386","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E387","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E388","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F389","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D387 - D386","v":0},{"$f":" E386 + E389 - E388 - E387","v":0},{"$f":"F388 - F389","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D372 + D377 - D383 + D390 + D392","v":0},{"$f":" E372 + E377 - E383 + E390 + E392","v":0},{"$f":" F372 + F377 - F383 + F390 + F392","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B13","v":"Facility 12"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D401+1","v":2012},{"$f":"E401+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C399","v":"Total MWh Produced / Purchased from Facility 12"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D402 * D403 * D404","v":0},{"$f":" E402 * E403 * E404","v":0},{"$f":" F402 * F403 * F404","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D407+1","v":2012},{"$f":"E407+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E13 = \"Eligible\", D405 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E13 = \"Eligible\", E405 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E13 = \"Eligible\", F405 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F13 = \"Eligible\", D405, 0 )","v":0},{"$f":"IF( $F13 = \"Eligible\", E405, 0 )","v":0},{"$f":"IF( $F13 = \"Eligible\", F405, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D408:D409)","v":0},{"$f":"SUM(E408:E409)","v":0},{"$f":"SUM(F408:F409)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D412+1","v":2012},{"$f":"E412+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D413:D415)","v":0},{"$f":"SUM(E413:E415)","v":0},{"$f":"SUM(F413:F415)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D418+1","v":2012},{"$f":"E418+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D419","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E420","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E421","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F422","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D420 - D419","v":0},{"$f":" E419 + E422 - E421 - E420","v":0},{"$f":"F421 - F422","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D405 + D410 - D416 + D423 + D425","v":0},{"$f":" E405 + E410 - E416 + E423 + E425","v":0},{"$f":" F405 + F410 - F416 + F423 + F425","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B14","v":"Facility 13"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D434+1","v":2012},{"$f":"E434+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C432","v":"Total MWh Produced / Purchased from Facility 13"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D435 * D436 * D437","v":0},{"$f":" E435 * E436 * E437","v":0},{"$f":" F435 * F436 * F437","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D440+1","v":2012},{"$f":"E440+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E14 = \"Eligible\", D438 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E14 = \"Eligible\", E438 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E14 = \"Eligible\", F438 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F14 = \"Eligible\", D438, 0 )","v":0},{"$f":"IF( $F14 = \"Eligible\", E438, 0 )","v":0},{"$f":"IF( $F14 = \"Eligible\", F438, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D441:D442)","v":0},{"$f":"SUM(E441:E442)","v":0},{"$f":"SUM(F441:F442)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D445+1","v":2012},{"$f":"E445+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D446:D448)","v":0},{"$f":"SUM(E446:E448)","v":0},{"$f":"SUM(F446:F448)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D451+1","v":2012},{"$f":"E451+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D452","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E453","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E454","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F455","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D453 - D452","v":0},{"$f":" E452 + E455 - E454 - E453","v":0},{"$f":"F454 - F455","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D438 + D443 - D449 + D456 + D458","v":0},{"$f":" E438 + E443 - E449 + E456 + E458","v":0},{"$f":" F438 + F443 - F449 + F456 + F458","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B15","v":"Facility 14"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D467+1","v":2012},{"$f":"E467+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C465","v":"Total MWh Produced / Purchased from Facility 14"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D468 * D469 * D470","v":0},{"$f":" E468 * E469 * E470","v":0},{"$f":" F468 * F469 * F470","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D473+1","v":2012},{"$f":"E473+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E15 = \"Eligible\", D471 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E15 = \"Eligible\", E471 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E15 = \"Eligible\", F471 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F15 = \"Eligible\", D471, 0 )","v":0},{"$f":"IF( $F15 = \"Eligible\", E471, 0 )","v":0},{"$f":"IF( $F15 = \"Eligible\", F471, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D474:D475)","v":0},{"$f":"SUM(E474:E475)","v":0},{"$f":"SUM(F474:F475)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D478+1","v":2012},{"$f":"E478+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D479:D481)","v":0},{"$f":"SUM(E479:E481)","v":0},{"$f":"SUM(F479:F481)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D484+1","v":2012},{"$f":"E484+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D485","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E486","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E487","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F488","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D486 - D485","v":0},{"$f":" E485 + E488 - E487 - E486","v":0},{"$f":"F487 - F488","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D471 + D476 - D482 + D489 + D491","v":0},{"$f":" E471 + E476 - E482 + E489 + E491","v":0},{"$f":" F471 + F476 - F482 + F489 + F491","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B16","v":"Facility 15"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D500+1","v":2012},{"$f":"E500+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C498","v":"Total MWh Produced / Purchased from Facility 15"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D501 * D502 * D503","v":0},{"$f":" E501 * E502 * E503","v":0},{"$f":" F501 * F502 * F503","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D506+1","v":2012},{"$f":"E506+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E16 = \"Eligible\", D504 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E16 = \"Eligible\", E504 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E16 = \"Eligible\", F504 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F16 = \"Eligible\", D504, 0 )","v":0},{"$f":"IF( $F16 = \"Eligible\", E504, 0 )","v":0},{"$f":"IF( $F16 = \"Eligible\", F504, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D507:D508)","v":0},{"$f":"SUM(E507:E508)","v":0},{"$f":"SUM(F507:F508)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D511+1","v":2012},{"$f":"E511+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D512:D514)","v":0},{"$f":"SUM(E512:E514)","v":0},{"$f":"SUM(F512:F514)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D517+1","v":2012},{"$f":"E517+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D518","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E519","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E520","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F521","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D519 - D518","v":0},{"$f":" E518 + E521 - E520 - E519","v":0},{"$f":"F520 - F521","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D504 + D509 - D515 + D522 + D524","v":0},{"$f":" E504 + E509 - E515 + E522 + E524","v":0},{"$f":" F504 + F509 - F515 + F522 + F524","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B17","v":"Facility 16"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D533+1","v":2012},{"$f":"E533+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C531","v":"Total MWh Produced / Purchased from Facility 16"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D534 * D535 * D536","v":0},{"$f":" E534 * E535 * E536","v":0},{"$f":" F534 * F535 * F536","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D539+1","v":2012},{"$f":"E539+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E17 = \"Eligible\", D537 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E17 = \"Eligible\", E537 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E17 = \"Eligible\", F537 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F17 = \"Eligible\", D537, 0 )","v":0},{"$f":"IF( $F17 = \"Eligible\", E537, 0 )","v":0},{"$f":"IF( $F17 = \"Eligible\", F537, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D540:D541)","v":0},{"$f":"SUM(E540:E541)","v":0},{"$f":"SUM(F540:F541)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D544+1","v":2012},{"$f":"E544+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D545:D547)","v":0},{"$f":"SUM(E545:E547)","v":0},{"$f":"SUM(F545:F547)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D550+1","v":2012},{"$f":"E550+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D551","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E552","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E553","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F554","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D552 - D551","v":0},{"$f":" E551 + E554 - E553 - E552","v":0},{"$f":"F553 - F554","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D537 + D542 - D548 + D555 + D557","v":0},{"$f":" E537 + E542 - E548 + E555 + E557","v":0},{"$f":" F537 + F542 - F548 + F555 + F557","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B18","v":"Facility 17"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D566+1","v":2012},{"$f":"E566+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C564","v":"Total MWh Produced / Purchased from Facility 17"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D567 * D568 * D569","v":0},{"$f":" E567 * E568 * E569","v":0},{"$f":" F567 * F568 * F569","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D572+1","v":2012},{"$f":"E572+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E18 = \"Eligible\", D570 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E18 = \"Eligible\", E570 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E18 = \"Eligible\", F570 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F18 = \"Eligible\", D570, 0 )","v":0},{"$f":"IF( $F18 = \"Eligible\", E570, 0 )","v":0},{"$f":"IF( $F18 = \"Eligible\", F570, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D573:D574)","v":0},{"$f":"SUM(E573:E574)","v":0},{"$f":"SUM(F573:F574)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D577+1","v":2012},{"$f":"E577+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D578:D580)","v":0},{"$f":"SUM(E578:E580)","v":0},{"$f":"SUM(F578:F580)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D583+1","v":2012},{"$f":"E583+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D584","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E585","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E586","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F587","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D585 - D584","v":0},{"$f":" E584 + E587 - E586 - E585","v":0},{"$f":"F586 - F587","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D570 + D575 - D581 + D588 + D590","v":0},{"$f":" E570 + E575 - E581 + E588 + E590","v":0},{"$f":" F570 + F575 - F581 + F588 + F590","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B19","v":"Facility 18"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D599+1","v":2012},{"$f":"E599+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C597","v":"Total MWh Produced / Purchased from Facility 18"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D600 * D601 * D602","v":0},{"$f":" E600 * E601 * E602","v":0},{"$f":" F600 * F601 * F602","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D605+1","v":2012},{"$f":"E605+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E19 = \"Eligible\", D603 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E19 = \"Eligible\", E603 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E19 = \"Eligible\", F603 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F19 = \"Eligible\", D603, 0 )","v":0},{"$f":"IF( $F19 = \"Eligible\", E603, 0 )","v":0},{"$f":"IF( $F19 = \"Eligible\", F603, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D606:D607)","v":0},{"$f":"SUM(E606:E607)","v":0},{"$f":"SUM(F606:F607)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D610+1","v":2012},{"$f":"E610+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D611:D613)","v":0},{"$f":"SUM(E611:E613)","v":0},{"$f":"SUM(F611:F613)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D616+1","v":2012},{"$f":"E616+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D617","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E618","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E619","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F620","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D618 - D617","v":0},{"$f":" E617 + E620 - E619 - E618","v":0},{"$f":"F619 - F620","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D603 + D608 - D614 + D621 + D623","v":0},{"$f":" E603 + E608 - E614 + E621 + E623","v":0},{"$f":" F603 + F608 - F614 + F621 + F623","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B20","v":"Facility 19"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D632+1","v":2012},{"$f":"E632+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C630","v":"Total MWh Produced / Purchased from Facility 19"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D633 * D634 * D635","v":0},{"$f":" E633 * E634 * E635","v":0},{"$f":" F633 * F634 * F635","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D638+1","v":2012},{"$f":"E638+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E20 = \"Eligible\", D636 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E20 = \"Eligible\", E636 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E20 = \"Eligible\", F636 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F20 = \"Eligible\", D636, 0 )","v":0},{"$f":"IF( $F20 = \"Eligible\", E636, 0 )","v":0},{"$f":"IF( $F20 = \"Eligible\", F636, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D639:D640)","v":0},{"$f":"SUM(E639:E640)","v":0},{"$f":"SUM(F639:F640)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D643+1","v":2012},{"$f":"E643+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D644:D646)","v":0},{"$f":"SUM(E644:E646)","v":0},{"$f":"SUM(F644:F646)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D649+1","v":2012},{"$f":"E649+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D650","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E651","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E652","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F653","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D651 - D650","v":0},{"$f":" E650 + E653 - E652 - E651","v":0},{"$f":"F652 - F653","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D636 + D641 - D647 + D654 + D656","v":0},{"$f":" E636 + E641 - E647 + E654 + E656","v":0},{"$f":" F636 + F641 - F647 + F654 + F656","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B21","v":"Facility 20"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D665+1","v":2012},{"$f":"E665+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C663","v":"Total MWh Produced / Purchased from Facility 20"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D666 * D667 * D668","v":0},{"$f":" E666 * E667 * E668","v":0},{"$f":" F666 * F667 * F668","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D671+1","v":2012},{"$f":"E671+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E21 = \"Eligible\", D669 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E21 = \"Eligible\", E669 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E21 = \"Eligible\", F669 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F21 = \"Eligible\", D669, 0 )","v":0},{"$f":"IF( $F21 = \"Eligible\", E669, 0 )","v":0},{"$f":"IF( $F21 = \"Eligible\", F669, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D672:D673)","v":0},{"$f":"SUM(E672:E673)","v":0},{"$f":"SUM(F672:F673)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D676+1","v":2012},{"$f":"E676+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D677:D679)","v":0},{"$f":"SUM(E677:E679)","v":0},{"$f":"SUM(F677:F679)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D682+1","v":2012},{"$f":"E682+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D683","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E684","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E685","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F686","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D684 - D683","v":0},{"$f":" E683 + E686 - E685 - E684","v":0},{"$f":"F685 - F686","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D669 + D674 - D680 + D687 + D689","v":0},{"$f":" E669 + E674 - E680 + E687 + E689","v":0},{"$f":" F669 + F674 - F680 + F687 + F689","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B22","v":"Facility 21"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D698+1","v":2012},{"$f":"E698+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C696","v":"Total MWh Produced / Purchased from Facility 21"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D699 * D700 * D701","v":0},{"$f":" E699 * E700 * E701","v":0},{"$f":" F699 * F700 * F701","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D704+1","v":2012},{"$f":"E704+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E22 = \"Eligible\", D702 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E22 = \"Eligible\", E702 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E22 = \"Eligible\", F702 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F22 = \"Eligible\", D702, 0 )","v":0},{"$f":"IF( $F22 = \"Eligible\", E702, 0 )","v":0},{"$f":"IF( $F22 = \"Eligible\", F702, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D705:D706)","v":0},{"$f":"SUM(E705:E706)","v":0},{"$f":"SUM(F705:F706)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D709+1","v":2012},{"$f":"E709+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D710:D712)","v":0},{"$f":"SUM(E710:E712)","v":0},{"$f":"SUM(F710:F712)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D715+1","v":2012},{"$f":"E715+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D716","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E717","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E718","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F719","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D717 - D716","v":0},{"$f":" E716 + E719 - E718 - E717","v":0},{"$f":"F718 - F719","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D702 + D707 - D713 + D720 + D722","v":0},{"$f":" E702 + E707 - E713 + E720 + E722","v":0},{"$f":" F702 + F707 - F713 + F720 + F722","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B23","v":"Facility 22"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D731+1","v":2012},{"$f":"E731+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C729","v":"Total MWh Produced / Purchased from Facility 22"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D732 * D733 * D734","v":0},{"$f":" E732 * E733 * E734","v":0},{"$f":" F732 * F733 * F734","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D737+1","v":2012},{"$f":"E737+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E23 = \"Eligible\", D735 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E23 = \"Eligible\", E735 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E23 = \"Eligible\", F735 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F23 = \"Eligible\", D735, 0 )","v":0},{"$f":"IF( $F23 = \"Eligible\", E735, 0 )","v":0},{"$f":"IF( $F23 = \"Eligible\", F735, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D738:D739)","v":0},{"$f":"SUM(E738:E739)","v":0},{"$f":"SUM(F738:F739)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D742+1","v":2012},{"$f":"E742+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D743:D745)","v":0},{"$f":"SUM(E743:E745)","v":0},{"$f":"SUM(F743:F745)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D748+1","v":2012},{"$f":"E748+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D749","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E750","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E751","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F752","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D750 - D749","v":0},{"$f":" E749 + E752 - E751 - E750","v":0},{"$f":"F751 - F752","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D735 + D740 - D746 + D753 + D755","v":0},{"$f":" E735 + E740 - E746 + E753 + E755","v":0},{"$f":" F735 + F740 - F746 + F753 + F755","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B24","v":"Facility 23"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D764+1","v":2012},{"$f":"E764+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C762","v":"Total MWh Produced / Purchased from Facility 23"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D765 * D766 * D767","v":0},{"$f":" E765 * E766 * E767","v":0},{"$f":" F765 * F766 * F767","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D770+1","v":2012},{"$f":"E770+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E24 = \"Eligible\", D768 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E24 = \"Eligible\", E768 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E24 = \"Eligible\", F768 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F24 = \"Eligible\", D768, 0 )","v":0},{"$f":"IF( $F24 = \"Eligible\", E768, 0 )","v":0},{"$f":"IF( $F24 = \"Eligible\", F768, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D771:D772)","v":0},{"$f":"SUM(E771:E772)","v":0},{"$f":"SUM(F771:F772)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D775+1","v":2012},{"$f":"E775+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D776:D778)","v":0},{"$f":"SUM(E776:E778)","v":0},{"$f":"SUM(F776:F778)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D781+1","v":2012},{"$f":"E781+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D782","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E783","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E784","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F785","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D783 - D782","v":0},{"$f":" E782 + E785 - E784 - E783","v":0},{"$f":"F784 - F785","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D768 + D773 - D779 + D786 + D788","v":0},{"$f":" E768 + E773 - E779 + E786 + E788","v":0},{"$f":" F768 + F773 - F779 + F786 + F788","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B25","v":"Facility 24"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D797+1","v":2012},{"$f":"E797+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C795","v":"Total MWh Produced / Purchased from Facility 24"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D798 * D799 * D800","v":0},{"$f":" E798 * E799 * E800","v":0},{"$f":" F798 * F799 * F800","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D803+1","v":2012},{"$f":"E803+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E25 = \"Eligible\", D801 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E25 = \"Eligible\", E801 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E25 = \"Eligible\", F801 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F25 = \"Eligible\", D801, 0 )","v":0},{"$f":"IF( $F25 = \"Eligible\", E801, 0 )","v":0},{"$f":"IF( $F25 = \"Eligible\", F801, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D804:D805)","v":0},{"$f":"SUM(E804:E805)","v":0},{"$f":"SUM(F804:F805)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D808+1","v":2012},{"$f":"E808+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D809:D811)","v":0},{"$f":"SUM(E809:E811)","v":0},{"$f":"SUM(F809:F811)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D814+1","v":2012},{"$f":"E814+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D815","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E816","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E817","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F818","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D816 - D815","v":0},{"$f":" E815 + E818 - E817 - E816","v":0},{"$f":"F817 - F818","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D801 + D806 - D812 + D819 + D821","v":0},{"$f":" E801 + E806 - E812 + E819 + E821","v":0},{"$f":" F801 + F806 - F812 + F819 + F821","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B26","v":"Facility 25"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D830+1","v":2012},{"$f":"E830+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C828","v":"Total MWh Produced / Purchased from Facility 25"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D831 * D832 * D833","v":0},{"$f":" E831 * E832 * E833","v":0},{"$f":" F831 * F832 * F833","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D836+1","v":2012},{"$f":"E836+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E26 = \"Eligible\", D834 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E26 = \"Eligible\", E834 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E26 = \"Eligible\", F834 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F26 = \"Eligible\", D834, 0 )","v":0},{"$f":"IF( $F26 = \"Eligible\", E834, 0 )","v":0},{"$f":"IF( $F26 = \"Eligible\", F834, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D837:D838)","v":0},{"$f":"SUM(E837:E838)","v":0},{"$f":"SUM(F837:F838)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D841+1","v":2012},{"$f":"E841+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D842:D844)","v":0},{"$f":"SUM(E842:E844)","v":0},{"$f":"SUM(F842:F844)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D847+1","v":2012},{"$f":"E847+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D848","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E849","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E850","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F851","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D849 - D848","v":0},{"$f":" E848 + E851 - E850 - E849","v":0},{"$f":"F850 - F851","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D834 + D839 - D845 + D852 + D854","v":0},{"$f":" E834 + E839 - E845 + E852 + E854","v":0},{"$f":" F834 + F839 - F845 + F852 + F854","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B27","v":"Facility 26"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D863+1","v":2012},{"$f":"E863+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C861","v":"Total MWh Produced / Purchased from Facility 26"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D864 * D865 * D866","v":0},{"$f":" E864 * E865 * E866","v":0},{"$f":" F864 * F865 * F866","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D869+1","v":2012},{"$f":"E869+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E27 = \"Eligible\", D867 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E27 = \"Eligible\", E867 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E27 = \"Eligible\", F867 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F27 = \"Eligible\",  D867, 0 )","v":0},{"$f":"IF( $F27 = \"Eligible\",  E867, 0 )","v":0},{"$f":"IF( $F27 = \"Eligible\",  F867, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D870:D871)","v":0},{"$f":"SUM(E870:E871)","v":0},{"$f":"SUM(F870:F871)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D874+1","v":2012},{"$f":"E874+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D875:D877)","v":0},{"$f":"SUM(E875:E877)","v":0},{"$f":"SUM(F875:F877)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D880+1","v":2012},{"$f":"E880+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D881","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E882","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E883","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F884","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D882 - D881","v":0},{"$f":" E881 + E884 - E883 - E882","v":0},{"$f":"F883 - F884","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D867 + D872 - D878 + D885 + D887","v":0},{"$f":" E867 + E872 - E878 + E885 + E887","v":0},{"$f":" F867 + F872 - F878 + F885 + F887","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B28","v":"Facility 27"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D896+1","v":2012},{"$f":"E896+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C894","v":"Total MWh Produced / Purchased from Facility 27"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D897 * D898 * D899","v":0},{"$f":" E897 * E898 * E899","v":0},{"$f":" F897 * F898 * F899","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D902+1","v":2012},{"$f":"E902+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E28 = \"Eligible\", D900 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E28 = \"Eligible\", E900 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E28 = \"Eligible\", F900 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F28 = \"Eligible\", D900, 0 )","v":0},{"$f":"IF( $F28 = \"Eligible\", E900, 0 )","v":0},{"$f":"IF( $F28 = \"Eligible\", F900, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D903:D904)","v":0},{"$f":"SUM(E903:E904)","v":0},{"$f":"SUM(F903:F904)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D907+1","v":2012},{"$f":"E907+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D908:D910)","v":0},{"$f":"SUM(E908:E910)","v":0},{"$f":"SUM(F908:F910)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D913+1","v":2012},{"$f":"E913+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D914","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E915","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E916","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F917","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D915 - D914","v":0},{"$f":" E914 + E917 - E916 - E915","v":0},{"$f":"F916 - F917","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D900 + D905 - D911 + D918 + D920","v":0},{"$f":" E900 + E905 - E911 + E918 + E920","v":0},{"$f":" F900 + F905 - F911 + F918 + F920","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B29","v":"Facility 28"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D929+1","v":2012},{"$f":"E929+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C927","v":"Total MWh Produced / Purchased from Facility 28"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D930 * D931 * D932","v":0},{"$f":" E930 * E931 * E932","v":0},{"$f":" F930 * F931 * F932","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D935+1","v":2012},{"$f":"E935+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E29 = \"Eligible\", D933 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E29 = \"Eligible\", E933 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E29 = \"Eligible\", F933 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F29 = \"Eligible\", D933, 0 )","v":0},{"$f":"IF( $F29 = \"Eligible\", E933, 0 )","v":0},{"$f":"IF( $F29 = \"Eligible\", F933, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D936:D937)","v":0},{"$f":"SUM(E936:E937)","v":0},{"$f":"SUM(F936:F937)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D940+1","v":2012},{"$f":"E940+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D941:D943)","v":0},{"$f":"SUM(E941:E943)","v":0},{"$f":"SUM(F941:F943)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D946+1","v":2012},{"$f":"E946+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D947","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E948","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E949","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F950","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D948 - D947","v":0},{"$f":" E947 + E950 - E949 - E948","v":0},{"$f":"F949 - F950","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D933 + D938 - D944 + D951 + D953","v":0},{"$f":" E933 + E938 - E944 + E951 + E953","v":0},{"$f":" F933 + F938 - F944 + F951 + F953","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B30","v":"Facility 29"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D962+1","v":2012},{"$f":"E962+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C960","v":"Total MWh Produced / Purchased from Facility 29"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D963 * D964 * D965","v":0},{"$f":" E963 * E964 * E965","v":0},{"$f":" F963 * F964 * F965","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D968+1","v":2012},{"$f":"E968+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E30 = \"Eligible\", D966 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E30 = \"Eligible\", E966 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E30 = \"Eligible\", F966 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F30 = \"Eligible\", D966, 0 )","v":0},{"$f":"IF( $F30 = \"Eligible\", E966, 0 )","v":0},{"$f":"IF( $F30 = \"Eligible\", F966, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D969:D970)","v":0},{"$f":"SUM(E969:E970)","v":0},{"$f":"SUM(F969:F970)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D973+1","v":2012},{"$f":"E973+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D974:D976)","v":0},{"$f":"SUM(E974:E976)","v":0},{"$f":"SUM(F974:F976)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D979+1","v":2012},{"$f":"E979+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D980","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E981","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E982","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F983","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D981 - D980","v":0},{"$f":" E980 + E983 - E982 - E981","v":0},{"$f":"F982 - F983","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D966 + D971 - D977 + D984 + D986","v":0},{"$f":" E966 + E971 - E977 + E984 + E986","v":0},{"$f":" F966 + F971 - F977 + F984 + F986","v":0}]
[]
[]
[]
[]
["Facility Name:",null,{"$f":"B31","v":"Facility 30"}]
[]
["MWh Allocated to WA Compliance",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D995+1","v":2012},{"$f":"E995+1","v":2013}]
[null,{"$f":"\"Total MWh Produced / Purchased from \" & C993","v":"Total MWh Produced / Purchased from Facility 30"}]
[null,"Percent of MWh Qualifying Under RCW 19.285"]
[null,"Percent of Qualifying MWh Allocated to WA"]
[null,"Eligible MWh Available for RCW 19.285 Compliance",null,{"$f":" D996 * D997 * D998","v":0},{"$f":" E996 * E997 * E998","v":0},{"$f":" F996 * F997 * F998","v":0}]
[]
["Non REC Eligible Generation",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D1001+1","v":2012},{"$f":"E1001+1","v":2013}]
[null,"Extra Apprenticeship Credit",null,{"$f":"IF( $E31 = \"Eligible\", D999 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E31 = \"Eligible\", E999 * 'Facility Detail'!$B$1033, 0 )","v":0},{"$f":"IF( $E31 = \"Eligible\", F999 * 'Facility Detail'!$B$1033, 0 )","v":0}]
[null,"Distributed Generation Bonus",null,{"$f":"IF( $F31 = \"Eligible\", D999, 0 )","v":0},{"$f":"IF( $F31 = \"Eligible\", E999, 0 )","v":0},{"$f":"IF( $F31 = \"Eligible\", F999, 0 )","v":0}]
[null,"Total Quantity from Non REC Eligible Generation",null,{"$f":"SUM(D1002:D1003)","v":0},{"$f":"SUM(E1002:E1003)","v":0},{"$f":"SUM(F1002:F1003)","v":0}]
[]
["REC Sales / Transfers",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D1006+1","v":2012},{"$f":"E1006+1","v":2013}]
[null,"Quantity of RECs Sold"]
[null,"Bonus Incentives Transferred"]
[null,"Bonus Incentives Not Realized"]
[null,"Total Sold / Transferred / Unrealized",null,{"$f":"SUM(D1007:D1009)","v":0},{"$f":"SUM(E1007:E1009)","v":0},{"$f":"SUM(F1007:F1009)","v":0}]
[]
["Adjustments",null,null,{"$f":"'Facility Detail'!$B$1036","v":2011},{"$f":"D1012+1","v":2012},{"$f":"E1012+1","v":2013}]
[null,{"$f":" 'Facility Detail'!$B$1036 & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2011 Surplus Applied to 2012"},null,null,{"$f":"D1013","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 )","v":"2012 Surplus Applied to 2011"},null,{"$f":"E1014","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 1 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 2 )","v":"2012 Surplus Applied to 2013"},null,null,null,{"$f":"E1015","v":0}]
[null,{"$f":" ( 'Facility Detail'!$B$1036 + 2 ) & \" Surplus Applied to \" & ( 'Facility Detail'!$B$1036 + 1 )","v":"2013 Surplus Applied to 2012"},null,null,{"$f":"F1016","v":0}]
[null,"Net Surplus Adjustments",null,{"$f":" D1014 - D1013","v":0},{"$f":" E1013 + E1016 - E1015 - E1014","v":0},{"$f":"F1015 - F1016","v":0}]
[]
[null,"Adjustment for Events Beyond Control"]
[]
["Contribution to RCW 19.285 Compliance",null,null,{"$f":" D999 + D1004 - D1010 + D1017 + D1019","v":0},{"$f":" E999 + E1004 - E1010 + E1017 + E1019","v":0},{"$f":" F999 + F1004 - F1010 + F1017 + F1019","v":0}]
[]
[]
[]
[]
[]
[null,"Bonus Incentive Eligibility"]
[null,"Eligible"]
[null,"Not Eligible"]
[null,"---"]
[]
[null,"Extra Apprenticeship Labor Bonus"]
[null,0.2]
[]
[null,"Start Year"]
[null,2011]
[]
[null,"Facility Types"]
[]
[null,"Wind"]
[null,"Solar"]
[null,"Water (Incremental Hydro)"]
[null,"Biomass"]
[null,"Geothermal"]
[null,"Landfill Gas"]
[null,"Sewage Treatment Gas"]
[null,"Wave, Ocean, Tidal"]
[null,"Biodiesel Fuel"]

{"sheet":"Generation Rollup","index":3,"n_rows":50,"n_cols":5,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
["Compliance Contribution by Generation Type"]
[]
[null,2011,2012,2013]
["Wind",{"$f":" SUMIF( $B$21:$B$50, $A5, C$21:C$50 )","v":0},0,0]
["Solar",0,0,0]
["Water (Incremental Hydro)",0,0,0]
["Biomass",0,0,0]
["Geothermal",0,0,0]
["Landfill Gas",0,0,0]
["Sewage Treatment Gas",0,0,0]
["Wave, Ocean, Tidal",0,0,0]
["Biodiesel Fuel",0,0,0]
[]
[]
[]
[]
[]
[]
["Facility Name","Facility Type",2011,2012,2013]
[{"$f":"'Facility Detail'!B2","v":"Facility 1"},{"$f":" IF( 'Facility Detail'!D2 = \"\", \"\", 'Facility Detail'!D2 )","v":""},{"$f":"'Facility Detail'!D64","v":0},{"$f":"'Facility Detail'!E64","v":0},{"$f":"'Facility Detail'!F64","v":0}]
[{"$f":"'Facility Detail'!B3","v":"Facility 2"},{"$f":" IF( 'Facility Detail'!D3 = \"\", \"\", 'Facility Detail'!D3 )","v":""},{"$f":"'Facility Detail'!D97","v":0},{"$f":"'Facility Detail'!E97","v":0},{"$f":"'Facility Detail'!F97","v":0}]
[{"$f":"'Facility Detail'!B4","v":"Facility 3"},{"$f":" IF( 'Facility Detail'!D4 = \"\", \"\", 'Facility Detail'!D4 )","v":""},{"$f":"'Facility Detail'!D130","v":0},{"$f":"'Facility Detail'!E130","v":0},{"$f":"'Facility Detail'!F130","v":0}]
[{"$f":"'Facility Detail'!B5","v":"Facility 4"},{"$f":" IF( 'Facility Detail'!D5 = \"\", \"\", 'Facility Detail'!D5 )","v":""},{"$f":"'Facility Detail'!D163","v":0},{"$f":"'Facility Detail'!E163","v":0},{"$f":"'Facility Detail'!F163","v":0}]
[{"$f":"'Facility Detail'!B6","v":"Facility 5"},{"$f":" IF( 'Facility Detail'!D6 = \"\", \"\", 'Facility Detail'!D6 )","v":""},{"$f":"'Facility Detail'!D196","v":0},{"$f":"'Facility Detail'!E196","v":0},{"$f":"'Facility Detail'!F196","v":0}]
[{"$f":"'Facility Detail'!B7","v":"Facility 6"},{"$f":" IF( 'Facility Detail'!D7 = \"\", \"\", 'Facility Detail'!D7 )","v":""},{"$f":"'Facility Detail'!D229","v":0},{"$f":"'Facility Detail'!E229","v":0},{"$f":"'Facility Detail'!F229","v":0}]
[{"$f":"'Facility Detail'!B8","v":"Facility 7"},{"$f":" IF( 'Facility Detail'!D8 = \"\", \"\", 'Facility Detail'!D8 )","v":""},{"$f":"'Facility Detail'!D262","v":0},{"$f":"'Facility Detail'!E262","v":0},{"$f":"'Facility Detail'!F262","v":0}]
[{"$f":"'Facility Detail'!B9","v":"Facility 8"},{"$f":" IF( 'Facility Detail'!D9 = \"\", \"\", 'Facility Detail'!D9 )","v":""},{"$f":"'Facility Detail'!D295","v":0},{"$f":"'Facility Detail'!E295","v":0},{"$f":"'Facility Detail'!F295","v":0}]
[{"$f":"'Facility Detail'!B10","v":"Facility 9"},{"$f":" IF( 'Facility Detail'!D10 = \"\", \"\", 'Facility Detail'!D10 )","v":""},{"$f":"'Facility Detail'!D328","v":0},{"$f":"'Facility Detail'!E328","v":0},{"$f":"'Facility Detail'!F328","v":0}]
[{"$f":"'Facility Detail'!B11","v":"Facility 10"},{"$f":" IF( 'Facility Detail'!D11 = \"\", \"\", 'Facility Detail'!D11 )","v":""},{"$f":"'Facility Detail'!D361","v":0},{"$f":"'Facility Detail'!E361","v":0},{"$f":"'Facility Detail'!F361","v":0}]
[{"$f":"'Facility Detail'!B12","v":"Facility 11"},{"$f":" IF( 'Facility Detail'!D12 = \"\", \"\", 'Facility Detail'!D12 )","v":""},{"$f":"'Facility Detail'!D394","v":0},{"$f":"'Facility Detail'!E394","v":0},{"$f":"'Facility Detail'!F394","v":0}]
[{"$f":"'Facility Detail'!B13","v":"Facility 12"},{"$f":" IF( 'Facility Detail'!D13 = \"\", \"\", 'Facility Detail'!D13 )","v":""},{"$f":"'Facility Detail'!D427","v":0},{"$f":"'Facility Detail'!E427","v":0},{"$f":"'Facility Detail'!F427","v":0}]
[{"$f":"'Facility Detail'!B14","v":"Facility 13"},{"$f":" IF( 'Facility Detail'!D14 = \"\", \"\", 'Facility Detail'!D14 )","v":""},{"$f":"'Facility Detail'!D460","v":0},{"$f":"'Facility Detail'!E460","v":0},{"$f":"'Facility Detail'!F460","v":0}]
[{"$f":"'Facility Detail'!B15","v":"Facility 14"},{"$f":" IF( 'Facility Detail'!D15 = \"\", \"\", 'Facility Detail'!D15 )","v":""},{"$f":"'Facility Detail'!D493","v":0},{"$f":"'Facility Detail'!E493","v":0},{"$f":"'Facility Detail'!F493","v":0}]
[{"$f":"'Facility Detail'!B16","v":"Facility 15"},{"$f":" IF( 'Facility Detail'!D16 = \"\", \"\", 'Facility Detail'!D16 )","v":""},{"$f":"'Facility Detail'!D526","v":0},{"$f":"'Facility Detail'!E526","v":0},{"$f":"'Facility Detail'!F526","v":0}]
[{"$f":"'Facility Detail'!B17","v":"Facility 16"},{"$f":" IF( 'Facility Detail'!D17 = \"\", \"\", 'Facility Detail'!D17 )","v":""},{"$f":"'Facility Detail'!D559","v":0},{"$f":"'Facility Detail'!E559","v":0},{"$f":"'Facility Detail'!F559","v":0}]
[{"$f":"'Facility Detail'!B18","v":"Facility 17"},{"$f":" IF( 'Facility Detail'!D18 = \"\", \"\", 'Facility Detail'!D18 )","v":""},{"$f":"'Facility Detail'!D592","v":0},{"$f":"'Facility Detail'!E592","v":0},{"$f":"'Facility Detail'!F592","v":0}]
[{"$f":"'Facility Detail'!B19","v":"Facility 18"},{"$f":" IF( 'Facility Detail'!D19 = \"\", \"\", 'Facility Detail'!D19 )","v":""},{"$f":"'Facility Detail'!D625","v":0},{"$f":"'Facility Detail'!E625","v":0},{"$f":"'Facility Detail'!F625","v":0}]
[{"$f":"'Facility Detail'!B20","v":"Facility 19"},{"$f":" IF( 'Facility Detail'!D20 = \"\", \"\", 'Facility Detail'!D20 )","v":""},{"$f":"'Facility Detail'!D658","v":0},{"$f":"'Facility Detail'!E658","v":0},{"$f":"'Facility Detail'!F658","v":0}]
[{"$f":"'Facility Detail'!B21","v":"Facility 20"},{"$f":" IF( 'Facility Detail'!D21 = \"\", \"\", 'Facility Detail'!D21 )","v":""},{"$f":"'Facility Detail'!D691","v":0},{"$f":"'Facility Detail'!E691","v":0},{"$f":"'Facility Detail'!F691","v":0}]
[{"$f":"'Facility Detail'!B22","v":"Facility 21"},{"$f":" IF( 'Facility Detail'!D22 = \"\", \"\", 'Facility Detail'!D22 )","v":""},{"$f":"'Facility Detail'!D724","v":0},{"$f":"'Facility Detail'!E724","v":0},{"$f":"'Facility Detail'!F724","v":0}]
[{"$f":"'Facility Detail'!B23","v":"Facility 22"},{"$f":" IF( 'Facility Detail'!D23 = \"\", \"\", 'Facility Detail'!D23 )","v":""},{"$f":"'Facility Detail'!D757","v":0},{"$f":"'Facility Detail'!E757","v":0},{"$f":"'Facility Detail'!F757","v":0}]
[{"$f":"'Facility Detail'!B24","v":"Facility 23"},{"$f":" IF( 'Facility Detail'!D24 = \"\", \"\", 'Facility Detail'!D24 )","v":""},{"$f":"'Facility Detail'!D790","v":0},{"$f":"'Facility Detail'!E790","v":0},{"$f":"'Facility Detail'!F790","v":0}]
[{"$f":"'Facility Detail'!B25","v":"Facility 24"},{"$f":" IF( 'Facility Detail'!D25 = \"\", \"\", 'Facility Detail'!D25 )","v":""},{"$f":"'Facility Detail'!D823","v":0},{"$f":"'Facility Detail'!E823","v":0},{"$f":"'Facility Detail'!F823","v":0}]
[{"$f":"'Facility Detail'!B26","v":"Facility 25"},{"$f":" IF( 'Facility Detail'!D26 = \"\", \"\", 'Facility Detail'!D26 )","v":""},{"$f":"'Facility Detail'!D856","v":0},{"$f":"'Facility Detail'!E856","v":0},{"$f":"'Facility Detail'!F856","v":0}]
[{"$f":"'Facility Detail'!B27","v":"Facility 26"},{"$f":" IF( 'Facility Detail'!D27 = \"\", \"\", 'Facility Detail'!D27 )","v":""},{"$f":"'Facility Detail'!D889","v":0},{"$f":"'Facility Detail'!E889","v":0},{"$f":"'Facility Detail'!F889","v":0}]
[{"$f":"'Facility Detail'!B28","v":"Facility 27"},{"$f":" IF( 'Facility Detail'!D28 = \"\", \"\", 'Facility Detail'!D28 )","v":""},{"$f":"'Facility Detail'!D922","v":0},{"$f":"'Facility Detail'!E922","v":0},{"$f":"'Facility Detail'!F922","v":0}]
[{"$f":"'Facility Detail'!B29","v":"Facility 28"},{"$f":" IF( 'Facility Detail'!D29 = \"\", \"\", 'Facility Detail'!D29 )","v":""},{"$f":"'Facility Detail'!D955","v":0},{"$f":"'Facility Detail'!E955","v":0},{"$f":"'Facility Detail'!F955","v":0}]
[{"$f":"'Facility Detail'!B30","v":"Facility 29"},{"$f":" IF( 'Facility Detail'!D30 = \"\", \"\", 'Facility Detail'!D30 )","v":""},{"$f":"'Facility Detail'!D988","v":0},{"$f":"'Facility Detail'!E988","v":0},{"$f":"'Facility Detail'!F988","v":0}]
[{"$f":"'Facility Detail'!B31","v":"Facility 30"},{"$f":" IF( 'Facility Detail'!D31 = \"\", \"\", 'Facility Detail'!D31 )","v":""},{"$f":"'Facility Detail'!D1021","v":0},{"$f":"'Facility Detail'!E1021","v":0},{"$f":"'Facility Detail'!F1021","v":0}]